[BONIA] QoQ TTM Result on 30-Jun-2012 [#4]

Stock
[BONIA] BONIA CORPORATION BHD
Announcement Date
30-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
30-Jun-2012 [#4]
Profit Trend
QoQ- -15.0%
YoY- 4.43%
Quarter Report
Latest QR
Upcoming QR
BONIA's Result
BONIA's Financial Summary
View:
Show?
TTM Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 615,844 599,725 584,292 579,812 568,270 558,422 511,167 13.21%
PBT 60,254 52,982 59,556 66,882 76,802 81,254 73,429 -12.34%
Tax -20,824 -19,864 -20,936 -21,325 -20,889 -19,714 -17,460 12.45%
NP 39,430 33,118 38,620 45,557 55,913 61,540 55,969 -20.80%
-
NP to SH 37,042 30,705 36,384 40,885 48,102 53,180 49,148 -17.16%
-
Tax Rate 34.56% 37.49% 35.15% 31.88% 27.20% 24.26% 23.78% -
Total Cost 576,414 566,607 545,672 534,255 512,357 496,882 455,198 17.02%
-
Net Worth 296,389 283,998 284,050 203,076 267,922 260,205 251,925 11.43%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div 10,153 10,153 10,153 10,153 5,045 10,082 10,082 0.46%
Div Payout % 27.41% 33.07% 27.91% 24.84% 10.49% 18.96% 20.51% -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 296,389 283,998 284,050 203,076 267,922 260,205 251,925 11.43%
NOSH 201,625 201,417 201,454 203,076 201,445 201,709 201,540 0.02%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 6.40% 5.52% 6.61% 7.86% 9.84% 11.02% 10.95% -
ROE 12.50% 10.81% 12.81% 20.13% 17.95% 20.44% 19.51% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 305.44 297.75 290.04 285.51 282.10 276.84 253.63 13.17%
EPS 18.37 15.24 18.06 20.13 23.88 26.36 24.39 -17.20%
DPS 5.00 5.00 5.00 5.00 2.50 5.00 5.00 0.00%
NAPS 1.47 1.41 1.41 1.00 1.33 1.29 1.25 11.40%
Adjusted Per Share Value based on latest NOSH - 203,076
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 307.09 299.05 291.35 289.12 283.37 278.45 254.89 13.21%
EPS 18.47 15.31 18.14 20.39 23.99 26.52 24.51 -17.17%
DPS 5.06 5.06 5.06 5.06 2.52 5.03 5.03 0.39%
NAPS 1.4779 1.4161 1.4164 1.0126 1.336 1.2975 1.2562 11.43%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 1.98 2.25 2.38 2.18 2.54 2.04 1.60 -
P/RPS 0.65 0.76 0.82 0.76 0.90 0.74 0.63 2.10%
P/EPS 10.78 14.76 13.18 10.83 10.64 7.74 6.56 39.21%
EY 9.28 6.78 7.59 9.24 9.40 12.92 15.24 -28.13%
DY 2.53 2.22 2.10 2.29 0.98 2.45 3.13 -13.21%
P/NAPS 1.35 1.60 1.69 2.18 1.91 1.58 1.28 3.61%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 27/05/13 26/02/13 26/11/12 30/08/12 29/05/12 23/02/12 29/11/11 -
Price 2.08 2.01 2.41 2.64 2.33 2.27 1.68 -
P/RPS 0.68 0.68 0.83 0.92 0.83 0.82 0.66 2.00%
P/EPS 11.32 13.19 13.34 13.11 9.76 8.61 6.89 39.19%
EY 8.83 7.58 7.49 7.63 10.25 11.61 14.52 -28.19%
DY 2.40 2.49 2.07 1.89 1.07 2.20 2.98 -13.42%
P/NAPS 1.41 1.43 1.71 2.64 1.75 1.76 1.34 3.44%

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