[BONIA] YoY Quarter Result on 31-Dec-2013 [#2]

Stock
[BONIA] BONIA CORPORATION BHD
Announcement Date
25-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
31-Dec-2013 [#2]
Profit Trend
QoQ- 33.62%
YoY- 152.25%
Quarter Report
Latest QR
Upcoming QR
BONIA's Result
BONIA's Financial Summary
View:
Show?
Quarter Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 171,882 178,460 181,134 186,327 166,895 151,462 104,207 8.68%
PBT 20,250 14,700 20,683 31,801 14,620 21,194 13,369 7.15%
Tax -6,035 -5,709 -5,791 -10,085 -5,206 -6,278 -4,024 6.98%
NP 14,215 8,991 14,892 21,716 9,414 14,916 9,345 7.23%
-
NP to SH 11,150 7,508 13,855 19,002 7,533 13,212 9,180 3.29%
-
Tax Rate 29.80% 38.84% 28.00% 31.71% 35.61% 29.62% 30.10% -
Total Cost 157,667 169,469 166,242 164,611 157,481 136,546 94,862 8.82%
-
Net Worth 428,224 403,655 362,485 326,439 283,998 260,205 215,881 12.08%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 428,224 403,655 362,485 326,439 283,998 260,205 215,881 12.08%
NOSH 807,971 807,311 805,523 201,505 201,417 201,709 201,758 25.98%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 8.27% 5.04% 8.22% 11.65% 5.64% 9.85% 8.97% -
ROE 2.60% 1.86% 3.82% 5.82% 2.65% 5.08% 4.25% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 21.27 22.11 22.49 92.47 82.86 75.09 51.65 -13.73%
EPS 1.38 0.93 1.72 9.43 3.74 6.55 4.55 -18.01%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.53 0.50 0.45 1.62 1.41 1.29 1.07 -11.03%
Adjusted Per Share Value based on latest NOSH - 201,505
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 85.71 88.99 90.32 92.91 83.22 75.53 51.96 8.69%
EPS 5.56 3.74 6.91 9.48 3.76 6.59 4.58 3.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.1353 2.0128 1.8075 1.6278 1.4161 1.2975 1.0765 12.08%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 0.58 0.705 0.955 3.75 2.25 2.04 1.76 -
P/RPS 2.73 3.19 4.25 4.06 2.72 2.72 3.41 -3.63%
P/EPS 42.03 75.81 55.52 39.77 60.16 31.15 38.68 1.39%
EY 2.38 1.32 1.80 2.51 1.66 3.21 2.59 -1.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.09 1.41 2.12 2.31 1.60 1.58 1.64 -6.57%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 27/02/17 25/02/16 25/02/15 25/02/14 26/02/13 23/02/12 23/02/11 -
Price 0.655 0.665 0.975 3.75 2.01 2.27 1.70 -
P/RPS 3.08 3.01 4.34 4.06 2.43 3.02 3.29 -1.09%
P/EPS 47.46 71.51 56.69 39.77 53.74 34.66 37.36 4.06%
EY 2.11 1.40 1.76 2.51 1.86 2.89 2.68 -3.90%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.24 1.33 2.17 2.31 1.43 1.76 1.59 -4.05%

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