[BONIA] YoY Quarter Result on 31-Mar-2012 [#3]

Stock
[BONIA] BONIA CORPORATION BHD
Announcement Date
29-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
31-Mar-2012 [#3]
Profit Trend
QoQ- -49.38%
YoY- -43.16%
Quarter Report
Latest QR
Upcoming QR
BONIA's Result
BONIA's Financial Summary
View:
Show?
Quarter Result
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 195,010 171,023 154,032 137,913 128,065 92,219 74,425 17.40%
PBT 22,413 21,102 19,666 12,394 16,846 12,369 7,359 20.38%
Tax -6,795 -6,124 -5,859 -4,899 -3,724 -3,336 -2,815 15.81%
NP 15,618 14,978 13,807 7,495 13,122 9,033 4,544 22.83%
-
NP to SH 14,129 12,983 13,025 6,688 11,766 8,823 4,424 21.34%
-
Tax Rate 30.32% 29.02% 29.79% 39.53% 22.11% 26.97% 38.25% -
Total Cost 179,392 156,045 140,225 130,418 114,943 83,186 69,881 17.00%
-
Net Worth 379,464 338,686 296,389 267,922 227,664 193,380 171,707 14.12%
Dividend
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Div - - - - 5,036 - - -
Div Payout % - - - - 42.81% - - -
Equity
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Net Worth 379,464 338,686 296,389 267,922 227,664 193,380 171,707 14.12%
NOSH 807,371 201,599 201,625 201,445 201,472 201,438 202,009 25.96%
Ratio Analysis
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
NP Margin 8.01% 8.76% 8.96% 5.43% 10.25% 9.80% 6.11% -
ROE 3.72% 3.83% 4.39% 2.50% 5.17% 4.56% 2.58% -
Per Share
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 24.15 84.83 76.40 68.46 63.56 45.78 36.84 -6.79%
EPS 1.75 6.44 6.46 3.32 5.84 4.38 2.19 -3.66%
DPS 0.00 0.00 0.00 0.00 2.50 0.00 0.00 -
NAPS 0.47 1.68 1.47 1.33 1.13 0.96 0.85 -9.39%
Adjusted Per Share Value based on latest NOSH - 201,445
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 96.74 84.84 76.42 68.42 63.53 45.75 36.92 17.40%
EPS 7.01 6.44 6.46 3.32 5.84 4.38 2.19 21.38%
DPS 0.00 0.00 0.00 0.00 2.50 0.00 0.00 -
NAPS 1.8825 1.6802 1.4704 1.3292 1.1294 0.9594 0.8518 14.12%
Price Multiplier on Financial Quarter End Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 -
Price 1.11 4.40 1.98 2.54 1.77 1.03 0.68 -
P/RPS 4.60 5.19 2.59 3.71 2.78 2.25 1.85 16.38%
P/EPS 63.43 68.32 30.65 76.51 30.31 23.52 31.05 12.63%
EY 1.58 1.46 3.26 1.31 3.30 4.25 3.22 -11.18%
DY 0.00 0.00 0.00 0.00 1.41 0.00 0.00 -
P/NAPS 2.36 2.62 1.35 1.91 1.57 1.07 0.80 19.74%
Price Multiplier on Announcement Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 26/05/15 28/05/14 27/05/13 29/05/12 25/05/11 26/05/10 28/05/09 -
Price 1.06 5.19 2.08 2.33 1.75 1.01 1.00 -
P/RPS 4.39 6.12 2.72 3.40 2.75 2.21 2.71 8.36%
P/EPS 60.57 80.59 32.20 70.18 29.97 23.06 45.66 4.82%
EY 1.65 1.24 3.11 1.42 3.34 4.34 2.19 -4.60%
DY 0.00 0.00 0.00 0.00 1.43 0.00 0.00 -
P/NAPS 2.26 3.09 1.41 1.75 1.55 1.05 1.18 11.43%

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