[BONIA] YoY Annualized Quarter Result on 31-Dec-2011 [#2]

Stock
[BONIA] BONIA CORPORATION BHD
Announcement Date
23-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
31-Dec-2011 [#2]
Profit Trend
QoQ- -16.99%
YoY- 73.07%
Quarter Report
Latest QR
Upcoming QR
BONIA's Result
BONIA's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Revenue 704,026 709,452 647,216 607,390 413,308 370,398 331,884 13.34%
PBT 81,608 105,690 77,838 105,638 56,222 41,454 31,914 16.93%
Tax -23,962 -32,770 -25,784 -28,706 -17,162 -13,084 -9,994 15.68%
NP 57,646 72,920 52,054 76,932 39,060 28,370 21,920 17.47%
-
NP to SH 53,626 66,446 46,090 66,450 38,394 28,630 21,360 16.57%
-
Tax Rate 29.36% 31.01% 33.13% 27.17% 30.53% 31.56% 31.32% -
Total Cost 646,380 636,532 595,162 530,458 374,248 342,028 309,964 13.02%
-
Net Worth 362,337 326,585 284,282 260,074 215,764 185,490 175,313 12.85%
Dividend
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Net Worth 362,337 326,585 284,282 260,074 215,764 185,490 175,313 12.85%
NOSH 805,195 201,595 201,618 201,608 201,649 201,619 201,509 25.95%
Ratio Analysis
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
NP Margin 8.19% 10.28% 8.04% 12.67% 9.45% 7.66% 6.60% -
ROE 14.80% 20.35% 16.21% 25.55% 17.79% 15.43% 12.18% -
Per Share
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 87.44 351.92 321.01 301.27 204.96 183.71 164.70 -10.01%
EPS 6.66 32.96 22.86 32.96 19.04 14.20 10.60 -7.44%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.45 1.62 1.41 1.29 1.07 0.92 0.87 -10.40%
Adjusted Per Share Value based on latest NOSH - 201,709
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 351.06 353.76 322.73 302.87 206.09 184.70 165.49 13.34%
EPS 26.74 33.13 22.98 33.13 19.14 14.28 10.65 16.57%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.8068 1.6285 1.4176 1.2968 1.0759 0.9249 0.8742 12.85%
Price Multiplier on Financial Quarter End Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 -
Price 0.955 3.75 2.25 2.04 1.76 1.05 1.14 -
P/RPS 1.09 1.07 0.70 0.68 0.86 0.57 0.69 7.91%
P/EPS 14.34 11.38 9.84 6.19 9.24 7.39 10.75 4.91%
EY 6.97 8.79 10.16 16.16 10.82 13.52 9.30 -4.69%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.12 2.31 1.60 1.58 1.64 1.14 1.31 8.34%
Price Multiplier on Announcement Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 25/02/15 25/02/14 26/02/13 23/02/12 23/02/11 25/02/10 27/02/09 -
Price 0.975 3.75 2.01 2.27 1.70 1.02 0.88 -
P/RPS 1.12 1.07 0.63 0.75 0.83 0.56 0.53 13.27%
P/EPS 14.64 11.38 8.79 6.89 8.93 7.18 8.30 9.91%
EY 6.83 8.79 11.37 14.52 11.20 13.92 12.05 -9.02%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.17 2.31 1.43 1.76 1.59 1.11 1.01 13.58%

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