[BONIA] QoQ Annualized Quarter Result on 31-Dec-2012 [#2]

Stock
[BONIA] BONIA CORPORATION BHD
Announcement Date
26-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
31-Dec-2012 [#2]
Profit Trend
QoQ- -25.72%
YoY- -30.64%
Quarter Report
Latest QR
Upcoming QR
BONIA's Result
BONIA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 673,596 632,318 636,853 647,216 626,852 579,812 588,810 9.37%
PBT 84,176 71,859 78,113 77,838 97,196 66,882 86,950 -2.13%
Tax -25,200 -24,291 -25,001 -25,784 -30,744 -21,325 -25,669 -1.22%
NP 58,976 47,568 53,112 52,054 66,452 45,557 61,281 -2.52%
-
NP to SH 56,884 41,348 48,093 46,090 62,048 40,885 53,217 4.53%
-
Tax Rate 29.94% 33.80% 32.01% 33.13% 31.63% 31.88% 29.52% -
Total Cost 614,620 584,750 583,741 595,162 560,400 534,255 527,529 10.71%
-
Net Worth 318,260 302,395 296,382 284,282 284,050 270,169 268,102 12.10%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - 10,079 - - - 10,080 - -
Div Payout % - 24.38% - - - 24.66% - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 318,260 302,395 296,382 284,282 284,050 270,169 268,102 12.10%
NOSH 201,430 201,597 201,621 201,618 201,454 201,619 201,580 -0.04%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 8.76% 7.52% 8.34% 8.04% 10.60% 7.86% 10.41% -
ROE 17.87% 13.67% 16.23% 16.21% 21.84% 15.13% 19.85% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 334.41 313.65 315.87 321.01 311.16 287.58 292.10 9.42%
EPS 28.24 5.13 23.85 22.86 30.80 20.28 26.40 4.58%
DPS 0.00 5.00 0.00 0.00 0.00 5.00 0.00 -
NAPS 1.58 1.50 1.47 1.41 1.41 1.34 1.33 12.15%
Adjusted Per Share Value based on latest NOSH - 201,417
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 335.89 315.30 317.56 322.73 312.58 289.12 293.61 9.37%
EPS 28.36 20.62 23.98 22.98 30.94 20.39 26.54 4.51%
DPS 0.00 5.03 0.00 0.00 0.00 5.03 0.00 -
NAPS 1.587 1.5079 1.4779 1.4176 1.4164 1.3472 1.3369 12.10%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 2.98 2.40 1.98 2.25 2.38 2.18 2.54 -
P/RPS 0.89 0.77 0.63 0.70 0.76 0.76 0.87 1.52%
P/EPS 10.55 11.70 8.30 9.84 7.73 10.75 9.62 6.33%
EY 9.48 8.55 12.05 10.16 12.94 9.30 10.39 -5.92%
DY 0.00 2.08 0.00 0.00 0.00 2.29 0.00 -
P/NAPS 1.89 1.60 1.35 1.60 1.69 1.63 1.91 -0.69%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 22/11/13 30/08/13 27/05/13 26/02/13 26/11/12 30/08/12 29/05/12 -
Price 3.40 3.00 2.08 2.01 2.41 2.64 2.33 -
P/RPS 1.02 0.96 0.66 0.63 0.77 0.92 0.80 17.56%
P/EPS 12.04 14.63 8.72 8.79 7.82 13.02 8.83 22.94%
EY 8.31 6.84 11.47 11.37 12.78 7.68 11.33 -18.65%
DY 0.00 1.67 0.00 0.00 0.00 1.89 0.00 -
P/NAPS 2.15 2.00 1.41 1.43 1.71 1.97 1.75 14.69%

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