[BONIA] YoY Cumulative Quarter Result on 31-Dec-2012 [#2]

Stock
[BONIA] BONIA CORPORATION BHD
Announcement Date
26-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
31-Dec-2012 [#2]
Profit Trend
QoQ- 48.56%
YoY- -30.64%
Quarter Report
Latest QR
Upcoming QR
BONIA's Result
BONIA's Financial Summary
View:
Show?
Cumulative Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 343,171 352,013 354,726 323,608 303,695 206,654 185,199 10.82%
PBT 28,352 40,804 52,845 38,919 52,819 28,111 20,727 5.35%
Tax -10,021 -11,981 -16,385 -12,892 -14,353 -8,581 -6,542 7.36%
NP 18,331 28,823 36,460 26,027 38,466 19,530 14,185 4.36%
-
NP to SH 16,382 26,813 33,223 23,045 33,225 19,197 14,315 2.27%
-
Tax Rate 35.34% 29.36% 31.01% 33.13% 27.17% 30.53% 31.56% -
Total Cost 324,840 323,190 318,266 297,581 265,229 187,124 171,014 11.28%
-
Net Worth 403,497 362,337 326,585 284,282 260,074 215,764 185,490 13.82%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 403,497 362,337 326,585 284,282 260,074 215,764 185,490 13.82%
NOSH 806,995 805,195 201,595 201,618 201,608 201,649 201,619 25.99%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 5.34% 8.19% 10.28% 8.04% 12.67% 9.45% 7.66% -
ROE 4.06% 7.40% 10.17% 8.11% 12.78% 8.90% 7.72% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 42.52 43.72 175.96 160.51 150.64 102.48 91.86 -12.04%
EPS 2.03 3.33 16.48 11.43 16.48 9.52 7.10 -18.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.50 0.45 1.62 1.41 1.29 1.07 0.92 -9.65%
Adjusted Per Share Value based on latest NOSH - 201,417
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 170.25 174.63 175.98 160.54 150.66 102.52 91.88 10.82%
EPS 8.13 13.30 16.48 11.43 16.48 9.52 7.10 2.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.0018 1.7976 1.6202 1.4103 1.2902 1.0704 0.9202 13.82%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 0.705 0.955 3.75 2.25 2.04 1.76 1.05 -
P/RPS 1.66 2.18 2.13 1.40 1.35 1.72 1.14 6.46%
P/EPS 34.73 28.68 22.75 19.69 12.38 18.49 14.79 15.28%
EY 2.88 3.49 4.39 5.08 8.08 5.41 6.76 -13.25%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.41 2.12 2.31 1.60 1.58 1.64 1.14 3.60%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 25/02/16 25/02/15 25/02/14 26/02/13 23/02/12 23/02/11 25/02/10 -
Price 0.665 0.975 3.75 2.01 2.27 1.70 1.02 -
P/RPS 1.56 2.23 2.13 1.25 1.51 1.66 1.11 5.83%
P/EPS 32.76 29.28 22.75 17.59 13.77 17.86 14.37 14.71%
EY 3.05 3.42 4.39 5.69 7.26 5.60 6.96 -12.84%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.33 2.17 2.31 1.43 1.76 1.59 1.11 3.05%

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