[BONIA] QoQ TTM Result on 30-Sep-2012 [#1]

Stock
[BONIA] BONIA CORPORATION BHD
Announcement Date
26-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
30-Sep-2012 [#1]
Profit Trend
QoQ- -11.01%
YoY- -25.97%
Quarter Report
Latest QR
Upcoming QR
BONIA's Result
BONIA's Financial Summary
View:
Show?
TTM Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 632,318 615,844 599,725 584,292 579,812 568,270 558,422 8.64%
PBT 71,859 60,254 52,982 59,556 66,882 76,802 81,254 -7.87%
Tax -24,291 -20,824 -19,864 -20,936 -21,325 -20,889 -19,714 14.94%
NP 47,568 39,430 33,118 38,620 45,557 55,913 61,540 -15.78%
-
NP to SH 41,348 37,042 30,705 36,384 40,885 48,102 53,180 -15.45%
-
Tax Rate 33.80% 34.56% 37.49% 35.15% 31.88% 27.20% 24.26% -
Total Cost 584,750 576,414 566,607 545,672 534,255 512,357 496,882 11.47%
-
Net Worth 201,428 296,389 283,998 284,050 203,076 267,922 260,205 -15.70%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div 10,071 10,153 10,153 10,153 10,153 5,045 10,082 -0.07%
Div Payout % 24.36% 27.41% 33.07% 27.91% 24.84% 10.49% 18.96% -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 201,428 296,389 283,998 284,050 203,076 267,922 260,205 -15.70%
NOSH 201,428 201,625 201,417 201,454 203,076 201,445 201,709 -0.09%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 7.52% 6.40% 5.52% 6.61% 7.86% 9.84% 11.02% -
ROE 20.53% 12.50% 10.81% 12.81% 20.13% 17.95% 20.44% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 313.92 305.44 297.75 290.04 285.51 282.10 276.84 8.74%
EPS 20.53 18.37 15.24 18.06 20.13 23.88 26.36 -15.36%
DPS 5.00 5.00 5.00 5.00 5.00 2.50 5.00 0.00%
NAPS 1.00 1.47 1.41 1.41 1.00 1.33 1.29 -15.62%
Adjusted Per Share Value based on latest NOSH - 201,454
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 315.30 307.09 299.05 291.35 289.12 283.37 278.45 8.64%
EPS 20.62 18.47 15.31 18.14 20.39 23.99 26.52 -15.45%
DPS 5.02 5.06 5.06 5.06 5.06 2.52 5.03 -0.13%
NAPS 1.0044 1.4779 1.4161 1.4164 1.0126 1.336 1.2975 -15.70%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 2.40 1.98 2.25 2.38 2.18 2.54 2.04 -
P/RPS 0.76 0.65 0.76 0.82 0.76 0.90 0.74 1.79%
P/EPS 11.69 10.78 14.76 13.18 10.83 10.64 7.74 31.67%
EY 8.55 9.28 6.78 7.59 9.24 9.40 12.92 -24.07%
DY 2.08 2.53 2.22 2.10 2.29 0.98 2.45 -10.34%
P/NAPS 2.40 1.35 1.60 1.69 2.18 1.91 1.58 32.17%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 30/08/13 27/05/13 26/02/13 26/11/12 30/08/12 29/05/12 23/02/12 -
Price 3.00 2.08 2.01 2.41 2.64 2.33 2.27 -
P/RPS 0.96 0.68 0.68 0.83 0.92 0.83 0.82 11.09%
P/EPS 14.61 11.32 13.19 13.34 13.11 9.76 8.61 42.31%
EY 6.84 8.83 7.58 7.49 7.63 10.25 11.61 -29.74%
DY 1.67 2.40 2.49 2.07 1.89 1.07 2.20 -16.80%
P/NAPS 3.00 1.41 1.43 1.71 2.64 1.75 1.76 42.74%

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