[BONIA] YoY TTM Result on 31-Mar-2014 [#3]

Stock
[BONIA] BONIA CORPORATION BHD
Announcement Date
28-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
31-Mar-2014 [#3]
Profit Trend
QoQ- -0.08%
YoY- 38.99%
Quarter Report
Latest QR
Upcoming QR
BONIA's Result
BONIA's Financial Summary
View:
Show?
TTM Result
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Revenue 598,598 653,910 712,882 680,427 615,844 568,270 417,400 6.18%
PBT 53,261 46,360 74,810 87,221 60,254 76,802 57,316 -1.21%
Tax -16,832 -15,956 -21,217 -28,049 -20,824 -20,889 -14,679 2.30%
NP 36,429 30,404 53,593 59,172 39,430 55,913 42,637 -2.58%
-
NP to SH 27,832 25,167 49,859 51,484 37,042 48,102 41,372 -6.38%
-
Tax Rate 31.60% 34.42% 28.36% 32.16% 34.56% 27.20% 25.61% -
Total Cost 562,169 623,506 659,289 621,255 576,414 512,357 374,763 6.98%
-
Net Worth 427,332 400,272 379,464 201,599 296,389 267,922 227,664 11.05%
Dividend
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Div - 10,100 10,078 10,071 10,153 5,045 15,110 -
Div Payout % - 40.13% 20.21% 19.56% 27.41% 10.49% 36.52% -
Equity
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Net Worth 427,332 400,272 379,464 201,599 296,389 267,922 227,664 11.05%
NOSH 806,287 800,545 807,371 201,599 201,625 201,445 201,472 25.97%
Ratio Analysis
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
NP Margin 6.09% 4.65% 7.52% 8.70% 6.40% 9.84% 10.21% -
ROE 6.51% 6.29% 13.14% 25.54% 12.50% 17.95% 18.17% -
Per Share
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 74.24 81.68 88.30 337.51 305.44 282.10 207.17 -15.70%
EPS 3.45 3.14 6.18 25.54 18.37 23.88 20.53 -25.69%
DPS 0.00 1.25 1.25 5.00 5.00 2.50 7.50 -
NAPS 0.53 0.50 0.47 1.00 1.47 1.33 1.13 -11.84%
Adjusted Per Share Value based on latest NOSH - 201,599
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 296.97 324.41 353.66 337.56 305.52 281.92 207.07 6.18%
EPS 13.81 12.49 24.74 25.54 18.38 23.86 20.52 -6.38%
DPS 0.00 5.01 5.00 5.00 5.04 2.50 7.50 -
NAPS 2.12 1.9858 1.8825 1.0001 1.4704 1.3292 1.1294 11.05%
Price Multiplier on Financial Quarter End Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 -
Price 0.665 0.645 1.11 4.40 1.98 2.54 1.77 -
P/RPS 0.90 0.79 1.26 1.30 0.65 0.90 0.85 0.95%
P/EPS 19.26 20.52 17.97 17.23 10.78 10.64 8.62 14.32%
EY 5.19 4.87 5.56 5.80 9.28 9.40 11.60 -12.53%
DY 0.00 1.94 1.13 1.14 2.53 0.98 4.24 -
P/NAPS 1.25 1.29 2.36 4.40 1.35 1.91 1.57 -3.72%
Price Multiplier on Announcement Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 25/05/17 25/05/16 26/05/15 28/05/14 27/05/13 29/05/12 25/05/11 -
Price 0.655 0.565 1.06 5.19 2.08 2.33 1.75 -
P/RPS 0.88 0.69 1.20 1.54 0.68 0.83 0.84 0.77%
P/EPS 18.98 17.97 17.16 20.32 11.32 9.76 8.52 14.26%
EY 5.27 5.56 5.83 4.92 8.83 10.25 11.73 -12.47%
DY 0.00 2.21 1.18 0.96 2.40 1.07 4.29 -
P/NAPS 1.24 1.13 2.26 5.19 1.41 1.75 1.55 -3.64%

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