[BONIA] QoQ Annualized Quarter Result on 31-Dec-2014 [#2]

Stock
[BONIA] BONIA CORPORATION BHD
Announcement Date
25-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2015
Quarter
31-Dec-2014 [#2]
Profit Trend
QoQ- 3.46%
YoY- -19.29%
Quarter Report
Latest QR
Upcoming QR
BONIA's Result
BONIA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 658,844 695,329 729,364 704,026 683,516 691,608 700,998 -4.04%
PBT 54,608 72,706 84,289 81,608 80,484 85,540 98,596 -32.53%
Tax -17,248 -21,910 -25,034 -23,962 -24,760 -24,950 -30,012 -30.85%
NP 37,360 50,796 59,254 57,646 55,724 60,590 68,584 -33.27%
-
NP to SH 35,496 45,324 54,589 53,626 51,832 55,123 61,608 -30.73%
-
Tax Rate 31.59% 30.14% 29.70% 29.36% 30.76% 29.17% 30.44% -
Total Cost 621,484 644,533 670,109 646,380 627,792 631,018 632,414 -1.15%
-
Net Worth 403,363 386,971 378,794 362,337 362,180 346,741 338,682 12.34%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div - 10,077 - - - 10,079 - -
Div Payout % - 22.23% - - - 18.29% - -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 403,363 386,971 378,794 362,337 362,180 346,741 338,682 12.34%
NOSH 806,727 806,191 805,944 805,195 804,844 806,375 201,596 151.84%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 5.67% 7.31% 8.12% 8.19% 8.15% 8.76% 9.78% -
ROE 8.80% 11.71% 14.41% 14.80% 14.31% 15.90% 18.19% -
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 81.67 86.25 90.50 87.44 84.93 85.77 347.72 -61.89%
EPS 4.40 5.62 6.77 6.66 6.44 6.84 30.56 -72.49%
DPS 0.00 1.25 0.00 0.00 0.00 1.25 0.00 -
NAPS 0.50 0.48 0.47 0.45 0.45 0.43 1.68 -55.39%
Adjusted Per Share Value based on latest NOSH - 805,523
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 328.53 346.72 363.69 351.06 340.83 344.87 349.55 -4.04%
EPS 17.70 22.60 27.22 26.74 25.85 27.49 30.72 -30.73%
DPS 0.00 5.03 0.00 0.00 0.00 5.03 0.00 -
NAPS 2.0114 1.9296 1.8888 1.8068 1.806 1.729 1.6888 12.34%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 0.73 0.95 1.11 0.955 1.12 5.35 4.40 -
P/RPS 0.89 1.10 1.23 1.09 1.32 6.24 1.27 -21.08%
P/EPS 16.59 16.90 16.39 14.34 17.39 78.26 14.40 9.88%
EY 6.03 5.92 6.10 6.97 5.75 1.28 6.95 -9.02%
DY 0.00 1.32 0.00 0.00 0.00 0.23 0.00 -
P/NAPS 1.46 1.98 2.36 2.12 2.49 12.44 2.62 -32.25%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 26/11/15 28/08/15 26/05/15 25/02/15 27/11/14 28/08/14 28/05/14 -
Price 0.70 0.705 1.06 0.975 0.985 1.24 5.19 -
P/RPS 0.86 0.82 1.17 1.12 1.16 1.45 1.49 -30.65%
P/EPS 15.91 12.54 15.65 14.64 15.30 18.14 16.98 -4.24%
EY 6.29 7.97 6.39 6.83 6.54 5.51 5.89 4.47%
DY 0.00 1.77 0.00 0.00 0.00 1.01 0.00 -
P/NAPS 1.40 1.47 2.26 2.17 2.19 2.88 3.09 -40.98%

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