[BONIA] QoQ Quarter Result on 31-Dec-2012 [#2]

Stock
[BONIA] BONIA CORPORATION BHD
Announcement Date
26-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
31-Dec-2012 [#2]
Profit Trend
QoQ- -51.44%
YoY- -42.98%
Quarter Report
Latest QR
Upcoming QR
BONIA's Result
BONIA's Financial Summary
View:
Show?
Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 168,399 154,678 154,032 166,895 156,713 138,204 137,913 14.22%
PBT 21,044 13,274 19,666 14,620 24,299 1,669 12,394 42.27%
Tax -6,300 -5,540 -5,859 -5,206 -7,686 -2,073 -4,899 18.23%
NP 14,744 7,734 13,807 9,414 16,613 -404 7,495 56.93%
-
NP to SH 14,221 5,278 13,025 7,533 15,512 972 6,688 65.28%
-
Tax Rate 29.94% 41.74% 29.79% 35.61% 31.63% 124.21% 39.53% -
Total Cost 153,655 146,944 140,225 157,481 140,100 138,608 130,418 11.53%
-
Net Worth 318,260 201,428 296,389 283,998 284,050 203,076 267,922 12.15%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - 10,071 - - - 10,153 - -
Div Payout % - 190.82% - - - 1,044.63% - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 318,260 201,428 296,389 283,998 284,050 203,076 267,922 12.15%
NOSH 201,430 201,428 201,625 201,417 201,454 203,076 201,445 -0.00%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 8.76% 5.00% 8.96% 5.64% 10.60% -0.29% 5.43% -
ROE 4.47% 2.62% 4.39% 2.65% 5.46% 0.48% 2.50% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 83.60 76.79 76.40 82.86 77.79 68.06 68.46 14.23%
EPS 7.06 0.65 6.46 3.74 7.70 0.48 3.32 65.28%
DPS 0.00 5.00 0.00 0.00 0.00 5.00 0.00 -
NAPS 1.58 1.00 1.47 1.41 1.41 1.00 1.33 12.15%
Adjusted Per Share Value based on latest NOSH - 201,417
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 83.97 77.13 76.81 83.22 78.14 68.91 68.77 14.22%
EPS 7.09 2.63 6.49 3.76 7.73 0.48 3.33 65.42%
DPS 0.00 5.02 0.00 0.00 0.00 5.06 0.00 -
NAPS 1.587 1.0044 1.4779 1.4161 1.4164 1.0126 1.336 12.15%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 2.98 2.40 1.98 2.25 2.38 2.18 2.54 -
P/RPS 3.56 3.13 2.59 2.72 3.06 3.20 3.71 -2.71%
P/EPS 42.21 91.59 30.65 60.16 30.91 455.46 76.51 -32.70%
EY 2.37 1.09 3.26 1.66 3.24 0.22 1.31 48.42%
DY 0.00 2.08 0.00 0.00 0.00 2.29 0.00 -
P/NAPS 1.89 2.40 1.35 1.60 1.69 2.18 1.91 -0.69%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 22/11/13 30/08/13 27/05/13 26/02/13 26/11/12 30/08/12 29/05/12 -
Price 3.40 3.00 2.08 2.01 2.41 2.64 2.33 -
P/RPS 4.07 3.91 2.72 2.43 3.10 3.88 3.40 12.72%
P/EPS 48.16 114.49 32.20 53.74 31.30 551.57 70.18 -22.18%
EY 2.08 0.87 3.11 1.86 3.20 0.18 1.42 28.94%
DY 0.00 1.67 0.00 0.00 0.00 1.89 0.00 -
P/NAPS 2.15 3.00 1.41 1.43 1.71 2.64 1.75 14.69%

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