[BONIA] QoQ 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- 6.92%
YoY- -27.09%
Quarter Report
Latest QR
Upcoming QR
BONIA's Result
BONIA's Financial Summary
View:
Show?
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 164,711 148,306 195,010 181,134 170,879 165,859 171,023 -2.47%
PBT 13,652 9,489 22,413 20,683 20,121 11,593 21,102 -25.17%
Tax -4,312 -3,134 -6,795 -5,791 -6,190 -2,441 -6,124 -20.83%
NP 9,340 6,355 15,618 14,892 13,931 9,152 14,978 -26.98%
-
NP to SH 8,874 4,382 14,129 13,855 12,958 8,917 12,983 -22.38%
-
Tax Rate 31.59% 33.03% 30.32% 28.00% 30.76% 21.06% 29.02% -
Total Cost 155,371 141,951 179,392 166,242 156,948 156,707 156,045 -0.28%
-
Net Worth 403,363 387,868 379,464 362,485 362,180 1,386,863 338,686 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 - 10,100 - - - 10,078 - -
Div Payout % - 230.51% - - - 113.03% - -
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 403,363 387,868 379,464 362,485 362,180 1,386,863 338,686 12.34%
NOSH 806,727 808,059 807,371 805,523 804,844 806,315 201,599 151.84%
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% 4.29% 8.01% 8.22% 8.15% 5.52% 8.76% -
ROE 2.20% 1.13% 3.72% 3.82% 3.58% 0.64% 3.83% -
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 20.42 18.35 24.15 22.49 21.23 20.57 84.83 -61.27%
EPS 1.10 0.54 1.75 1.72 1.61 1.11 6.44 -69.18%
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 1.72 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 81.71 73.57 96.74 89.86 84.77 82.28 84.84 -2.47%
EPS 4.40 2.17 7.01 6.87 6.43 4.42 6.44 -22.40%
DPS 0.00 5.01 0.00 0.00 0.00 5.00 0.00 -
NAPS 2.0011 1.9242 1.8825 1.7983 1.7968 6.8802 1.6802 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 3.58 5.18 4.60 4.25 5.28 26.01 5.19 -21.91%
P/EPS 66.36 175.18 63.43 55.52 69.57 483.77 68.32 -1.92%
EY 1.51 0.57 1.58 1.80 1.44 0.21 1.46 2.26%
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 3.11 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 3.43 3.84 4.39 4.34 4.64 6.03 6.12 -31.99%
P/EPS 63.64 130.01 60.57 56.69 61.18 112.13 80.59 -14.55%
EY 1.57 0.77 1.65 1.76 1.63 0.89 1.24 17.01%
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 0.72 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