[BONIA] QoQ Annualized Quarter Result on 30-Jun-2012 [#4]

Stock
[BONIA] BONIA CORPORATION BHD
Announcement Date
30-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
30-Jun-2012 [#4]
Profit Trend
QoQ- -23.17%
YoY- 4.43%
Quarter Report
Latest QR
Upcoming QR
BONIA's Result
BONIA's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 636,853 647,216 626,852 579,812 588,810 607,390 608,932 3.03%
PBT 78,113 77,838 97,196 66,882 86,950 105,638 126,500 -27.46%
Tax -25,001 -25,784 -30,744 -21,325 -25,669 -28,706 -32,300 -15.68%
NP 53,112 52,054 66,452 45,557 61,281 76,932 94,200 -31.72%
-
NP to SH 48,093 46,090 62,048 40,885 53,217 66,450 80,052 -28.77%
-
Tax Rate 32.01% 33.13% 31.63% 31.88% 29.52% 27.17% 25.53% -
Total Cost 583,741 595,162 560,400 534,255 527,529 530,458 514,732 8.74%
-
Net Worth 296,382 284,282 284,050 270,169 268,102 260,074 251,925 11.43%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div - - - 10,080 - - - -
Div Payout % - - - 24.66% - - - -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 296,382 284,282 284,050 270,169 268,102 260,074 251,925 11.43%
NOSH 201,621 201,618 201,454 201,619 201,580 201,608 201,540 0.02%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 8.34% 8.04% 10.60% 7.86% 10.41% 12.67% 15.47% -
ROE 16.23% 16.21% 21.84% 15.13% 19.85% 25.55% 31.78% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 315.87 321.01 311.16 287.58 292.10 301.27 302.14 3.00%
EPS 23.85 22.86 30.80 20.28 26.40 32.96 39.72 -28.80%
DPS 0.00 0.00 0.00 5.00 0.00 0.00 0.00 -
NAPS 1.47 1.41 1.41 1.34 1.33 1.29 1.25 11.40%
Adjusted Per Share Value based on latest NOSH - 203,076
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 315.94 321.08 310.98 287.65 292.11 301.33 302.09 3.03%
EPS 23.86 22.87 30.78 20.28 26.40 32.97 39.71 -28.77%
DPS 0.00 0.00 0.00 5.00 0.00 0.00 0.00 -
NAPS 1.4704 1.4103 1.4092 1.3403 1.3301 1.2902 1.2498 11.43%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 1.98 2.25 2.38 2.18 2.54 2.04 1.60 -
P/RPS 0.63 0.70 0.76 0.76 0.87 0.68 0.53 12.20%
P/EPS 8.30 9.84 7.73 10.75 9.62 6.19 4.03 61.80%
EY 12.05 10.16 12.94 9.30 10.39 16.16 24.83 -38.21%
DY 0.00 0.00 0.00 2.29 0.00 0.00 0.00 -
P/NAPS 1.35 1.60 1.69 1.63 1.91 1.58 1.28 3.61%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 27/05/13 26/02/13 26/11/12 30/08/12 29/05/12 23/02/12 29/11/11 -
Price 2.08 2.01 2.41 2.64 2.33 2.27 1.68 -
P/RPS 0.66 0.63 0.77 0.92 0.80 0.75 0.56 11.56%
P/EPS 8.72 8.79 7.82 13.02 8.83 6.89 4.23 61.90%
EY 11.47 11.37 12.78 7.68 11.33 14.52 23.64 -38.22%
DY 0.00 0.00 0.00 1.89 0.00 0.00 0.00 -
P/NAPS 1.41 1.43 1.71 1.97 1.75 1.76 1.34 3.44%

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