[BONIA] YoY Annualized Quarter Result on 30-Sep-2013 [#1]

Stock
[BONIA] BONIA CORPORATION BHD
Announcement Date
22-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
30-Sep-2013 [#1]
Profit Trend
QoQ- 37.57%
YoY- -8.32%
Quarter Report
Latest QR
Upcoming QR
BONIA's Result
BONIA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 548,724 658,844 683,516 673,596 626,852 608,932 409,788 4.98%
PBT 55,040 54,608 80,484 84,176 97,196 126,500 58,968 -1.14%
Tax -16,184 -17,248 -24,760 -25,200 -30,744 -32,300 -18,228 -1.96%
NP 38,856 37,360 55,724 58,976 66,452 94,200 40,740 -0.78%
-
NP to SH 32,584 35,496 51,832 56,884 62,048 80,052 40,068 -3.38%
-
Tax Rate 29.40% 31.59% 30.76% 29.94% 31.63% 25.53% 30.91% -
Total Cost 509,868 621,484 627,792 614,620 560,400 514,732 369,048 5.52%
-
Net Worth 419,398 403,363 362,180 318,260 284,050 251,925 209,611 12.24%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 419,398 403,363 362,180 318,260 284,050 251,925 209,611 12.24%
NOSH 806,534 806,727 804,844 201,430 201,454 201,540 201,549 25.97%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 7.08% 5.67% 8.15% 8.76% 10.60% 15.47% 9.94% -
ROE 7.77% 8.80% 14.31% 17.87% 21.84% 31.78% 19.12% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 68.03 81.67 84.93 334.41 311.16 302.14 203.32 -16.66%
EPS 4.04 4.40 6.44 28.24 30.80 39.72 19.88 -23.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.52 0.50 0.45 1.58 1.41 1.25 1.04 -10.90%
Adjusted Per Share Value based on latest NOSH - 201,430
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 273.62 328.53 340.83 335.89 312.58 303.64 204.34 4.98%
EPS 16.25 17.70 25.85 28.36 30.94 39.92 19.98 -3.38%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.0913 2.0114 1.806 1.587 1.4164 1.2562 1.0452 12.24%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 0.60 0.73 1.12 2.98 2.38 1.60 1.66 -
P/RPS 0.88 0.89 1.32 0.89 0.76 0.53 0.82 1.18%
P/EPS 14.85 16.59 17.39 10.55 7.73 4.03 8.35 10.06%
EY 6.73 6.03 5.75 9.48 12.94 24.83 11.98 -9.15%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.15 1.46 2.49 1.89 1.69 1.28 1.60 -5.35%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 28/11/16 26/11/15 27/11/14 22/11/13 26/11/12 29/11/11 24/11/10 -
Price 0.555 0.70 0.985 3.40 2.41 1.68 1.71 -
P/RPS 0.82 0.86 1.16 1.02 0.77 0.56 0.84 -0.40%
P/EPS 13.74 15.91 15.30 12.04 7.82 4.23 8.60 8.11%
EY 7.28 6.29 6.54 8.31 12.78 23.64 11.63 -7.50%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.07 1.40 2.19 2.15 1.71 1.34 1.64 -6.86%

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