[BONIA] QoQ TTM 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- 20.64%
YoY- -22.99%
Quarter Report
Latest QR
Upcoming QR
BONIA's Result
BONIA's Financial Summary
View:
Show?
TTM Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 663,436 644,004 632,318 615,844 599,725 584,292 579,812 9.37%
PBT 85,785 68,604 71,859 60,254 52,982 59,556 66,882 17.99%
Tax -27,784 -22,905 -24,291 -20,824 -19,864 -20,936 -21,325 19.23%
NP 58,001 45,699 47,568 39,430 33,118 38,620 45,557 17.41%
-
NP to SH 51,526 40,057 41,348 37,042 30,705 36,384 40,885 16.62%
-
Tax Rate 32.39% 33.39% 33.80% 34.56% 37.49% 35.15% 31.88% -
Total Cost 605,435 598,305 584,750 576,414 566,607 545,672 534,255 8.67%
-
Net Worth 201,505 201,430 201,428 296,389 283,998 284,050 203,076 -0.51%
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 10,071 10,071 10,153 10,153 10,153 10,153 -0.53%
Div Payout % 19.55% 25.14% 24.36% 27.41% 33.07% 27.91% 24.84% -
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 201,505 201,430 201,428 296,389 283,998 284,050 203,076 -0.51%
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 8.74% 7.10% 7.52% 6.40% 5.52% 6.61% 7.86% -
ROE 25.57% 19.89% 20.53% 12.50% 10.81% 12.81% 20.13% -
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 329.24 319.72 313.92 305.44 297.75 290.04 285.51 9.93%
EPS 25.57 19.89 20.53 18.37 15.24 18.06 20.13 17.23%
DPS 5.00 5.00 5.00 5.00 5.00 5.00 5.00 0.00%
NAPS 1.00 1.00 1.00 1.47 1.41 1.41 1.00 0.00%
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 330.82 321.13 315.30 307.09 299.05 291.35 289.12 9.37%
EPS 25.69 19.97 20.62 18.47 15.31 18.14 20.39 16.60%
DPS 5.02 5.02 5.02 5.06 5.06 5.06 5.06 -0.52%
NAPS 1.0048 1.0044 1.0044 1.4779 1.4161 1.4164 1.0126 -0.51%
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 1.14 0.93 0.76 0.65 0.76 0.82 0.76 30.94%
P/EPS 14.67 14.99 11.69 10.78 14.76 13.18 10.83 22.35%
EY 6.82 6.67 8.55 9.28 6.78 7.59 9.24 -18.28%
DY 1.33 1.68 2.08 2.53 2.22 2.10 2.29 -30.32%
P/NAPS 3.75 2.98 2.40 1.35 1.60 1.69 2.18 43.42%
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 1.14 1.06 0.96 0.68 0.68 0.83 0.92 15.32%
P/EPS 14.67 17.10 14.61 11.32 13.19 13.34 13.11 7.76%
EY 6.82 5.85 6.84 8.83 7.58 7.49 7.63 -7.18%
DY 1.33 1.47 1.67 2.40 2.49 2.07 1.89 -20.83%
P/NAPS 3.75 3.40 3.00 1.41 1.43 1.71 2.64 26.28%

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