[BONIA] QoQ Annualized Quarter 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- 16.81%
YoY- 44.17%
Quarter Report
Latest QR
Upcoming QR
BONIA's Result
BONIA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 683,516 691,608 700,998 709,452 673,596 632,318 636,853 4.82%
PBT 80,484 85,540 98,596 105,690 84,176 71,859 78,113 2.01%
Tax -24,760 -24,950 -30,012 -32,770 -25,200 -24,291 -25,001 -0.64%
NP 55,724 60,590 68,584 72,920 58,976 47,568 53,112 3.24%
-
NP to SH 51,832 55,123 61,608 66,446 56,884 41,348 48,093 5.11%
-
Tax Rate 30.76% 29.17% 30.44% 31.01% 29.94% 33.80% 32.01% -
Total Cost 627,792 631,018 632,414 636,532 614,620 584,750 583,741 4.96%
-
Net Worth 362,180 346,741 338,682 326,585 318,260 302,395 296,382 14.28%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - 10,079 - - - 10,079 - -
Div Payout % - 18.29% - - - 24.38% - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 362,180 346,741 338,682 326,585 318,260 302,395 296,382 14.28%
NOSH 804,844 806,375 201,596 201,595 201,430 201,597 201,621 151.43%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 8.15% 8.76% 9.78% 10.28% 8.76% 7.52% 8.34% -
ROE 14.31% 15.90% 18.19% 20.35% 17.87% 13.67% 16.23% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 84.93 85.77 347.72 351.92 334.41 313.65 315.87 -58.30%
EPS 6.44 6.84 30.56 32.96 28.24 5.13 23.85 -58.19%
DPS 0.00 1.25 0.00 0.00 0.00 5.00 0.00 -
NAPS 0.45 0.43 1.68 1.62 1.58 1.50 1.47 -54.54%
Adjusted Per Share Value based on latest NOSH - 201,505
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 339.09 343.11 347.77 351.96 334.17 313.69 315.94 4.82%
EPS 25.71 27.35 30.56 32.96 28.22 20.51 23.86 5.09%
DPS 0.00 5.00 0.00 0.00 0.00 5.00 0.00 -
NAPS 1.7968 1.7202 1.6802 1.6202 1.5789 1.5002 1.4704 14.28%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 1.12 5.35 4.40 3.75 2.98 2.40 1.98 -
P/RPS 1.32 6.24 1.27 1.07 0.89 0.77 0.63 63.66%
P/EPS 17.39 78.26 14.40 11.38 10.55 11.70 8.30 63.66%
EY 5.75 1.28 6.95 8.79 9.48 8.55 12.05 -38.90%
DY 0.00 0.23 0.00 0.00 0.00 2.08 0.00 -
P/NAPS 2.49 12.44 2.62 2.31 1.89 1.60 1.35 50.34%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 27/11/14 28/08/14 28/05/14 25/02/14 22/11/13 30/08/13 27/05/13 -
Price 0.985 1.24 5.19 3.75 3.40 3.00 2.08 -
P/RPS 1.16 1.45 1.49 1.07 1.02 0.96 0.66 45.58%
P/EPS 15.30 18.14 16.98 11.38 12.04 14.63 8.72 45.42%
EY 6.54 5.51 5.89 8.79 8.31 6.84 11.47 -31.21%
DY 0.00 1.01 0.00 0.00 0.00 1.67 0.00 -
P/NAPS 2.19 2.88 3.09 2.31 2.15 2.00 1.41 34.08%

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