[BONIA] YoY TTM Result on 31-Dec-2013 [#2]

Stock
[BONIA] BONIA CORPORATION BHD
Announcement Date
25-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
31-Dec-2013 [#2]
Profit Trend
QoQ- 28.63%
YoY- 67.81%
Quarter Report
Latest QR
Upcoming QR
BONIA's Result
BONIA's Financial Summary
View:
Show?
TTM Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 631,330 686,487 688,895 663,436 599,725 558,422 381,554 8.74%
PBT 51,090 60,254 73,499 85,785 52,982 81,254 52,839 -0.55%
Tax -15,907 -19,950 -20,546 -27,784 -19,864 -19,714 -14,291 1.79%
NP 35,183 40,304 52,953 58,001 33,118 61,540 38,548 -1.50%
-
NP to SH 27,477 34,893 48,713 51,526 30,705 53,180 38,429 -5.43%
-
Tax Rate 31.14% 33.11% 27.95% 32.39% 37.49% 24.26% 27.05% -
Total Cost 596,147 646,183 635,942 605,435 566,607 496,882 343,006 9.64%
-
Net Worth 428,224 403,655 362,485 201,505 283,998 260,205 215,881 12.08%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div - 10,100 10,078 10,071 10,153 10,082 10,073 -
Div Payout % - 28.95% 20.69% 19.55% 33.07% 18.96% 26.21% -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 428,224 403,655 362,485 201,505 283,998 260,205 215,881 12.08%
NOSH 807,971 807,311 805,523 201,505 201,417 201,709 201,758 25.98%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 5.57% 5.87% 7.69% 8.74% 5.52% 11.02% 10.10% -
ROE 6.42% 8.64% 13.44% 25.57% 10.81% 20.44% 17.80% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 78.14 85.03 85.52 329.24 297.75 276.84 189.11 -13.68%
EPS 3.40 4.32 6.05 25.57 15.24 26.36 19.05 -24.94%
DPS 0.00 1.25 1.25 5.00 5.00 5.00 5.00 -
NAPS 0.53 0.50 0.45 1.00 1.41 1.29 1.07 -11.03%
Adjusted Per Share Value based on latest NOSH - 201,505
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 314.81 342.31 343.51 330.82 299.05 278.45 190.26 8.74%
EPS 13.70 17.40 24.29 25.69 15.31 26.52 19.16 -5.43%
DPS 0.00 5.04 5.03 5.02 5.06 5.03 5.02 -
NAPS 2.1353 2.0128 1.8075 1.0048 1.4161 1.2975 1.0765 12.08%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 0.58 0.705 0.955 3.75 2.25 2.04 1.76 -
P/RPS 0.74 0.83 1.12 1.14 0.76 0.74 0.93 -3.73%
P/EPS 17.06 16.31 15.79 14.67 14.76 7.74 9.24 10.75%
EY 5.86 6.13 6.33 6.82 6.78 12.92 10.82 -9.70%
DY 0.00 1.77 1.31 1.33 2.22 2.45 2.84 -
P/NAPS 1.09 1.41 2.12 3.75 1.60 1.58 1.64 -6.57%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 27/02/17 25/02/16 25/02/15 25/02/14 26/02/13 23/02/12 23/02/11 -
Price 0.68 0.665 0.975 3.75 2.01 2.27 1.70 -
P/RPS 0.87 0.78 1.14 1.14 0.68 0.82 0.90 -0.56%
P/EPS 20.00 15.39 16.12 14.67 13.19 8.61 8.93 14.36%
EY 5.00 6.50 6.20 6.82 7.58 11.61 11.20 -12.56%
DY 0.00 1.88 1.28 1.33 2.49 2.20 2.94 -
P/NAPS 1.28 1.33 2.17 3.75 1.43 1.76 1.59 -3.54%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment