[BONIA] YoY TTM Result on 31-Mar-2013 [#3]

Stock
[BONIA] BONIA CORPORATION BHD
Announcement Date
27-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
31-Mar-2013 [#3]
Profit Trend
QoQ- 20.64%
YoY- -22.99%
Quarter Report
Latest QR
Upcoming QR
BONIA's Result
BONIA's Financial Summary
View:
Show?
TTM Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 653,910 712,882 680,427 615,844 568,270 417,400 351,942 10.86%
PBT 46,360 74,810 87,221 60,254 76,802 57,316 39,295 2.79%
Tax -15,956 -21,217 -28,049 -20,824 -20,889 -14,679 -10,519 7.18%
NP 30,404 53,593 59,172 39,430 55,913 42,637 28,776 0.92%
-
NP to SH 25,167 49,859 51,484 37,042 48,102 41,372 28,641 -2.13%
-
Tax Rate 34.42% 28.36% 32.16% 34.56% 27.20% 25.61% 26.77% -
Total Cost 623,506 659,289 621,255 576,414 512,357 374,763 323,166 11.56%
-
Net Worth 400,272 379,464 201,599 296,389 267,922 227,664 193,380 12.87%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div 10,100 10,078 10,071 10,153 5,045 15,110 8,063 3.82%
Div Payout % 40.13% 20.21% 19.56% 27.41% 10.49% 36.52% 28.15% -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 400,272 379,464 201,599 296,389 267,922 227,664 193,380 12.87%
NOSH 800,545 807,371 201,599 201,625 201,445 201,472 201,438 25.82%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 4.65% 7.52% 8.70% 6.40% 9.84% 10.21% 8.18% -
ROE 6.29% 13.14% 25.54% 12.50% 17.95% 18.17% 14.81% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 81.68 88.30 337.51 305.44 282.10 207.17 174.71 -11.89%
EPS 3.14 6.18 25.54 18.37 23.88 20.53 14.22 -22.23%
DPS 1.25 1.25 5.00 5.00 2.50 7.50 4.00 -17.60%
NAPS 0.50 0.47 1.00 1.47 1.33 1.13 0.96 -10.29%
Adjusted Per Share Value based on latest NOSH - 201,625
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 326.07 355.48 339.29 307.09 283.37 208.13 175.49 10.86%
EPS 12.55 24.86 25.67 18.47 23.99 20.63 14.28 -2.12%
DPS 5.04 5.03 5.02 5.06 2.52 7.53 4.02 3.83%
NAPS 1.9959 1.8922 1.0053 1.4779 1.336 1.1352 0.9643 12.87%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 0.645 1.11 4.40 1.98 2.54 1.77 1.03 -
P/RPS 0.79 1.26 1.30 0.65 0.90 0.85 0.59 4.98%
P/EPS 20.52 17.97 17.23 10.78 10.64 8.62 7.24 18.94%
EY 4.87 5.56 5.80 9.28 9.40 11.60 13.80 -15.92%
DY 1.94 1.13 1.14 2.53 0.98 4.24 3.88 -10.90%
P/NAPS 1.29 2.36 4.40 1.35 1.91 1.57 1.07 3.16%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 25/05/16 26/05/15 28/05/14 27/05/13 29/05/12 25/05/11 26/05/10 -
Price 0.565 1.06 5.19 2.08 2.33 1.75 1.01 -
P/RPS 0.69 1.20 1.54 0.68 0.83 0.84 0.58 2.93%
P/EPS 17.97 17.16 20.32 11.32 9.76 8.52 7.10 16.72%
EY 5.56 5.83 4.92 8.83 10.25 11.73 14.08 -14.33%
DY 2.21 1.18 0.96 2.40 1.07 4.29 3.96 -9.25%
P/NAPS 1.13 2.26 5.19 1.41 1.75 1.55 1.05 1.23%

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