[BONIA] QoQ Cumulative Quarter Result on 30-Sep-2013 [#1]

Stock
[BONIA] BONIA CORPORATION BHD
Announcement Date
22-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
30-Sep-2013 [#1]
Profit Trend
QoQ- -65.61%
YoY- -8.32%
Quarter Report
Latest QR
Upcoming QR
BONIA's Result
BONIA's Financial Summary
View:
Show?
Cumulative Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 691,608 525,749 354,726 168,399 632,318 477,640 323,608 66.14%
PBT 85,540 73,947 52,845 21,044 71,859 58,585 38,919 69.29%
Tax -24,950 -22,509 -16,385 -6,300 -24,291 -18,751 -12,892 55.48%
NP 60,590 51,438 36,460 14,744 47,568 39,834 26,027 75.92%
-
NP to SH 55,123 46,206 33,223 14,221 41,348 36,070 23,045 79.14%
-
Tax Rate 29.17% 30.44% 31.01% 29.94% 33.80% 32.01% 33.13% -
Total Cost 631,018 474,311 318,266 153,655 584,750 437,806 297,581 65.28%
-
Net Worth 346,741 338,682 326,585 318,260 302,395 296,382 284,282 14.19%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div 10,079 - - - 10,079 - - -
Div Payout % 18.29% - - - 24.38% - - -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 346,741 338,682 326,585 318,260 302,395 296,382 284,282 14.19%
NOSH 806,375 201,596 201,595 201,430 201,597 201,621 201,618 152.60%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 8.76% 9.78% 10.28% 8.76% 7.52% 8.34% 8.04% -
ROE 15.90% 13.64% 10.17% 4.47% 13.67% 12.17% 8.11% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 85.77 260.79 175.96 83.60 313.65 236.90 160.51 -34.22%
EPS 6.84 22.92 16.48 7.06 5.13 17.89 11.43 -29.05%
DPS 1.25 0.00 0.00 0.00 5.00 0.00 0.00 -
NAPS 0.43 1.68 1.62 1.58 1.50 1.47 1.41 -54.79%
Adjusted Per Share Value based on latest NOSH - 201,430
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 343.11 260.82 175.98 83.54 313.69 236.96 160.54 66.15%
EPS 27.35 22.92 16.48 7.06 20.51 17.89 11.43 79.18%
DPS 5.00 0.00 0.00 0.00 5.00 0.00 0.00 -
NAPS 1.7202 1.6802 1.6202 1.5789 1.5002 1.4704 1.4103 14.20%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 5.35 4.40 3.75 2.98 2.40 1.98 2.25 -
P/RPS 6.24 1.69 2.13 3.56 0.77 0.84 1.40 171.57%
P/EPS 78.26 19.20 22.75 42.21 11.70 11.07 19.69 151.55%
EY 1.28 5.21 4.39 2.37 8.55 9.04 5.08 -60.20%
DY 0.23 0.00 0.00 0.00 2.08 0.00 0.00 -
P/NAPS 12.44 2.62 2.31 1.89 1.60 1.35 1.60 293.94%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 28/08/14 28/05/14 25/02/14 22/11/13 30/08/13 27/05/13 26/02/13 -
Price 1.24 5.19 3.75 3.40 3.00 2.08 2.01 -
P/RPS 1.45 1.99 2.13 4.07 0.96 0.88 1.25 10.43%
P/EPS 18.14 22.64 22.75 48.16 14.63 11.63 17.59 2.07%
EY 5.51 4.42 4.39 2.08 6.84 8.60 5.69 -2.12%
DY 1.01 0.00 0.00 0.00 1.67 0.00 0.00 -
P/NAPS 2.88 3.09 2.31 2.15 2.00 1.41 1.43 59.68%

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