[BONIA] QoQ Cumulative Quarter Result on 31-Mar-2012 [#3]

Stock
[BONIA] BONIA CORPORATION BHD
Announcement Date
29-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
31-Mar-2012 [#3]
Profit Trend
QoQ- 20.13%
YoY- 28.91%
Quarter Report
Latest QR
Upcoming QR
BONIA's Result
BONIA's Financial Summary
View:
Show?
Cumulative Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 323,608 156,713 579,812 441,608 303,695 152,233 461,381 -20.97%
PBT 38,919 24,299 66,882 65,213 52,819 31,625 56,546 -21.95%
Tax -12,892 -7,686 -21,325 -19,252 -14,353 -8,075 -13,942 -5.06%
NP 26,027 16,613 45,557 45,961 38,466 23,550 42,604 -27.89%
-
NP to SH 23,045 15,512 40,885 39,913 33,225 20,013 39,152 -29.65%
-
Tax Rate 33.13% 31.63% 31.88% 29.52% 27.17% 25.53% 24.66% -
Total Cost 297,581 140,100 534,255 395,647 265,229 128,683 418,777 -20.28%
-
Net Worth 284,282 284,050 270,169 268,102 260,074 251,925 231,756 14.51%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div - - 10,080 - - - 5,038 -
Div Payout % - - 24.66% - - - 12.87% -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 284,282 284,050 270,169 268,102 260,074 251,925 231,756 14.51%
NOSH 201,618 201,454 201,619 201,580 201,608 201,540 201,527 0.02%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 8.04% 10.60% 7.86% 10.41% 12.67% 15.47% 9.23% -
ROE 8.11% 5.46% 15.13% 14.89% 12.78% 7.94% 16.89% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 160.51 77.79 287.58 219.07 150.64 75.53 228.94 -20.99%
EPS 11.43 7.70 20.28 19.80 16.48 9.93 19.42 -29.65%
DPS 0.00 0.00 5.00 0.00 0.00 0.00 2.50 -
NAPS 1.41 1.41 1.34 1.33 1.29 1.25 1.15 14.48%
Adjusted Per Share Value based on latest NOSH - 201,445
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 161.37 78.14 289.12 220.21 151.44 75.91 230.07 -20.97%
EPS 11.49 7.73 20.39 19.90 16.57 9.98 19.52 -29.65%
DPS 0.00 0.00 5.03 0.00 0.00 0.00 2.51 -
NAPS 1.4176 1.4164 1.3472 1.3369 1.2968 1.2562 1.1556 14.52%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 2.25 2.38 2.18 2.54 2.04 1.60 1.81 -
P/RPS 1.40 3.06 0.76 1.16 1.35 2.12 0.79 46.18%
P/EPS 19.69 30.91 10.75 12.83 12.38 16.11 9.32 64.27%
EY 5.08 3.24 9.30 7.80 8.08 6.21 10.73 -39.11%
DY 0.00 0.00 2.29 0.00 0.00 0.00 1.38 -
P/NAPS 1.60 1.69 1.63 1.91 1.58 1.28 1.57 1.26%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 26/02/13 26/11/12 30/08/12 29/05/12 23/02/12 29/11/11 26/08/11 -
Price 2.01 2.41 2.64 2.33 2.27 1.68 1.70 -
P/RPS 1.25 3.10 0.92 1.06 1.51 2.22 0.74 41.61%
P/EPS 17.59 31.30 13.02 11.77 13.77 16.92 8.75 58.94%
EY 5.69 3.20 7.68 8.50 7.26 5.91 11.43 -37.05%
DY 0.00 0.00 1.89 0.00 0.00 0.00 1.47 -
P/NAPS 1.43 1.71 1.97 1.75 1.76 1.34 1.48 -2.25%

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