[BONIA] QoQ Quarter Result on 31-Mar-2013 [#3]

Stock
[BONIA] BONIA CORPORATION BHD
Announcement Date
27-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
31-Mar-2013 [#3]
Profit Trend
QoQ- 72.91%
YoY- 94.75%
Quarter Report
Latest QR
Upcoming QR
BONIA's Result
BONIA's Financial Summary
View:
Show?
Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 186,327 168,399 154,678 154,032 166,895 156,713 138,204 21.97%
PBT 31,801 21,044 13,274 19,666 14,620 24,299 1,669 609.56%
Tax -10,085 -6,300 -5,540 -5,859 -5,206 -7,686 -2,073 186.28%
NP 21,716 14,744 7,734 13,807 9,414 16,613 -404 -
-
NP to SH 19,002 14,221 5,278 13,025 7,533 15,512 972 621.77%
-
Tax Rate 31.71% 29.94% 41.74% 29.79% 35.61% 31.63% 124.21% -
Total Cost 164,611 153,655 146,944 140,225 157,481 140,100 138,608 12.11%
-
Net Worth 326,439 318,260 201,428 296,389 283,998 284,050 203,076 37.10%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - 10,071 - - - 10,153 -
Div Payout % - - 190.82% - - - 1,044.63% -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 326,439 318,260 201,428 296,389 283,998 284,050 203,076 37.10%
NOSH 201,505 201,430 201,428 201,625 201,417 201,454 203,076 -0.51%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 11.65% 8.76% 5.00% 8.96% 5.64% 10.60% -0.29% -
ROE 5.82% 4.47% 2.62% 4.39% 2.65% 5.46% 0.48% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 92.47 83.60 76.79 76.40 82.86 77.79 68.06 22.60%
EPS 9.43 7.06 0.65 6.46 3.74 7.70 0.48 624.14%
DPS 0.00 0.00 5.00 0.00 0.00 0.00 5.00 -
NAPS 1.62 1.58 1.00 1.47 1.41 1.41 1.00 37.81%
Adjusted Per Share Value based on latest NOSH - 201,625
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 92.44 83.54 76.74 76.42 82.80 77.75 68.56 21.98%
EPS 9.43 7.06 2.62 6.46 3.74 7.70 0.48 624.14%
DPS 0.00 0.00 5.00 0.00 0.00 0.00 5.04 -
NAPS 1.6195 1.5789 0.9993 1.4704 1.4089 1.4092 1.0075 37.10%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 3.75 2.98 2.40 1.98 2.25 2.38 2.18 -
P/RPS 4.06 3.56 3.13 2.59 2.72 3.06 3.20 17.14%
P/EPS 39.77 42.21 91.59 30.65 60.16 30.91 455.46 -80.23%
EY 2.51 2.37 1.09 3.26 1.66 3.24 0.22 404.55%
DY 0.00 0.00 2.08 0.00 0.00 0.00 2.29 -
P/NAPS 2.31 1.89 2.40 1.35 1.60 1.69 2.18 3.92%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 25/02/14 22/11/13 30/08/13 27/05/13 26/02/13 26/11/12 30/08/12 -
Price 3.75 3.40 3.00 2.08 2.01 2.41 2.64 -
P/RPS 4.06 4.07 3.91 2.72 2.43 3.10 3.88 3.06%
P/EPS 39.77 48.16 114.49 32.20 53.74 31.30 551.57 -82.59%
EY 2.51 2.08 0.87 3.11 1.86 3.20 0.18 476.56%
DY 0.00 0.00 1.67 0.00 0.00 0.00 1.89 -
P/NAPS 2.31 2.15 3.00 1.41 1.43 1.71 2.64 -8.49%

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