[BONIA] QoQ Quarter Result on 30-Jun-2014 [#4]

Stock
[BONIA] BONIA CORPORATION BHD
Announcement Date
28-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
30-Jun-2014 [#4]
Profit Trend
QoQ- -31.32%
YoY- 68.95%
Quarter Report
Latest QR
Upcoming QR
BONIA's Result
BONIA's Financial Summary
View:
Show?
Quarter Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 195,010 181,134 170,879 165,859 171,023 186,327 168,399 10.28%
PBT 22,413 20,683 20,121 11,593 21,102 31,801 21,044 4.29%
Tax -6,795 -5,791 -6,190 -2,441 -6,124 -10,085 -6,300 5.17%
NP 15,618 14,892 13,931 9,152 14,978 21,716 14,744 3.91%
-
NP to SH 14,129 13,855 12,958 8,917 12,983 19,002 14,221 -0.43%
-
Tax Rate 30.32% 28.00% 30.76% 21.06% 29.02% 31.71% 29.94% -
Total Cost 179,392 166,242 156,948 156,707 156,045 164,611 153,655 10.88%
-
Net Worth 379,464 362,485 362,180 1,386,863 338,686 326,439 318,260 12.45%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div - - - 10,078 - - - -
Div Payout % - - - 113.03% - - - -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 379,464 362,485 362,180 1,386,863 338,686 326,439 318,260 12.45%
NOSH 807,371 805,523 804,844 806,315 201,599 201,505 201,430 152.54%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 8.01% 8.22% 8.15% 5.52% 8.76% 11.65% 8.76% -
ROE 3.72% 3.82% 3.58% 0.64% 3.83% 5.82% 4.47% -
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 24.15 22.49 21.23 20.57 84.83 92.47 83.60 -56.33%
EPS 1.75 1.72 1.61 1.11 6.44 9.43 7.06 -60.57%
DPS 0.00 0.00 0.00 1.25 0.00 0.00 0.00 -
NAPS 0.47 0.45 0.45 1.72 1.68 1.62 1.58 -55.47%
Adjusted Per Share Value based on latest NOSH - 806,315
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 97.24 90.32 85.21 82.70 85.28 92.91 83.97 10.28%
EPS 7.05 6.91 6.46 4.45 6.47 9.48 7.09 -0.37%
DPS 0.00 0.00 0.00 5.03 0.00 0.00 0.00 -
NAPS 1.8922 1.8075 1.806 6.9155 1.6888 1.6278 1.587 12.45%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 1.11 0.955 1.12 5.35 4.40 3.75 2.98 -
P/RPS 4.60 4.25 5.28 26.01 5.19 4.06 3.56 18.65%
P/EPS 63.43 55.52 69.57 483.77 68.32 39.77 42.21 31.22%
EY 1.58 1.80 1.44 0.21 1.46 2.51 2.37 -23.70%
DY 0.00 0.00 0.00 0.23 0.00 0.00 0.00 -
P/NAPS 2.36 2.12 2.49 3.11 2.62 2.31 1.89 15.97%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 26/05/15 25/02/15 27/11/14 28/08/14 28/05/14 25/02/14 22/11/13 -
Price 1.06 0.975 0.985 1.24 5.19 3.75 3.40 -
P/RPS 4.39 4.34 4.64 6.03 6.12 4.06 4.07 5.18%
P/EPS 60.57 56.69 61.18 112.13 80.59 39.77 48.16 16.53%
EY 1.65 1.76 1.63 0.89 1.24 2.51 2.08 -14.31%
DY 0.00 0.00 0.00 1.01 0.00 0.00 0.00 -
P/NAPS 2.26 2.17 2.19 0.72 3.09 2.31 2.15 3.38%

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