[BONIA] QoQ Quarter Result on 31-Mar-2014 [#3]

Stock
[BONIA] BONIA CORPORATION BHD
Announcement Date
28-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
31-Mar-2014 [#3]
Profit Trend
QoQ- -31.68%
YoY- -0.32%
Quarter Report
Latest QR
Upcoming QR
BONIA's Result
BONIA's Financial Summary
View:
Show?
Quarter Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 181,134 170,879 165,859 171,023 186,327 168,399 154,678 11.06%
PBT 20,683 20,121 11,593 21,102 31,801 21,044 13,274 34.29%
Tax -5,791 -6,190 -2,441 -6,124 -10,085 -6,300 -5,540 2.98%
NP 14,892 13,931 9,152 14,978 21,716 14,744 7,734 54.58%
-
NP to SH 13,855 12,958 8,917 12,983 19,002 14,221 5,278 89.95%
-
Tax Rate 28.00% 30.76% 21.06% 29.02% 31.71% 29.94% 41.74% -
Total Cost 166,242 156,948 156,707 156,045 164,611 153,655 146,944 8.54%
-
Net Worth 362,485 362,180 1,386,863 338,686 326,439 318,260 201,428 47.79%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div - - 10,078 - - - 10,071 -
Div Payout % - - 113.03% - - - 190.82% -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 362,485 362,180 1,386,863 338,686 326,439 318,260 201,428 47.79%
NOSH 805,523 804,844 806,315 201,599 201,505 201,430 201,428 151.30%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 8.22% 8.15% 5.52% 8.76% 11.65% 8.76% 5.00% -
ROE 3.82% 3.58% 0.64% 3.83% 5.82% 4.47% 2.62% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 22.49 21.23 20.57 84.83 92.47 83.60 76.79 -55.79%
EPS 1.72 1.61 1.11 6.44 9.43 7.06 0.65 90.97%
DPS 0.00 0.00 1.25 0.00 0.00 0.00 5.00 -
NAPS 0.45 0.45 1.72 1.68 1.62 1.58 1.00 -41.19%
Adjusted Per Share Value based on latest NOSH - 201,599
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 89.86 84.77 82.28 84.84 92.44 83.54 76.74 11.06%
EPS 6.87 6.43 4.42 6.44 9.43 7.06 2.62 89.81%
DPS 0.00 0.00 5.00 0.00 0.00 0.00 5.00 -
NAPS 1.7983 1.7968 6.8802 1.6802 1.6195 1.5789 0.9993 47.79%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 0.955 1.12 5.35 4.40 3.75 2.98 2.40 -
P/RPS 4.25 5.28 26.01 5.19 4.06 3.56 3.13 22.55%
P/EPS 55.52 69.57 483.77 68.32 39.77 42.21 91.59 -28.30%
EY 1.80 1.44 0.21 1.46 2.51 2.37 1.09 39.58%
DY 0.00 0.00 0.23 0.00 0.00 0.00 2.08 -
P/NAPS 2.12 2.49 3.11 2.62 2.31 1.89 2.40 -7.91%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 25/02/15 27/11/14 28/08/14 28/05/14 25/02/14 22/11/13 30/08/13 -
Price 0.975 0.985 1.24 5.19 3.75 3.40 3.00 -
P/RPS 4.34 4.64 6.03 6.12 4.06 4.07 3.91 7.18%
P/EPS 56.69 61.18 112.13 80.59 39.77 48.16 114.49 -37.33%
EY 1.76 1.63 0.89 1.24 2.51 2.08 0.87 59.74%
DY 0.00 0.00 1.01 0.00 0.00 0.00 1.67 -
P/NAPS 2.17 2.19 0.72 3.09 2.31 2.15 3.00 -19.37%

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