[BONIA] YoY TTM Result on 31-Dec-2014 [#2]

Stock
[BONIA] BONIA CORPORATION BHD
Announcement Date
25-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2015
Quarter
31-Dec-2014 [#2]
Profit Trend
QoQ- -9.56%
YoY- -5.46%
Quarter Report
Latest QR
Upcoming QR
BONIA's Result
BONIA's Financial Summary
View:
Show?
TTM Result
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Revenue 583,325 631,330 686,487 688,895 663,436 599,725 558,422 0.72%
PBT 46,109 51,090 60,254 73,499 85,785 52,982 81,254 -9.00%
Tax -14,094 -15,907 -19,950 -20,546 -27,784 -19,864 -19,714 -5.43%
NP 32,015 35,183 40,304 52,953 58,001 33,118 61,540 -10.31%
-
NP to SH 25,748 27,477 34,893 48,713 51,526 30,705 53,180 -11.37%
-
Tax Rate 30.57% 31.14% 33.11% 27.95% 32.39% 37.49% 24.26% -
Total Cost 551,310 596,147 646,183 635,942 605,435 566,607 496,882 1.74%
-
Net Worth 435,051 428,224 403,655 362,485 201,505 283,998 260,205 8.93%
Dividend
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Div - - 10,100 10,078 10,071 10,153 10,082 -
Div Payout % - - 28.95% 20.69% 19.55% 33.07% 18.96% -
Equity
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Net Worth 435,051 428,224 403,655 362,485 201,505 283,998 260,205 8.93%
NOSH 806,287 807,971 807,311 805,523 201,505 201,417 201,709 25.95%
Ratio Analysis
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
NP Margin 5.49% 5.57% 5.87% 7.69% 8.74% 5.52% 11.02% -
ROE 5.92% 6.42% 8.64% 13.44% 25.57% 10.81% 20.44% -
Per Share
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 72.40 78.14 85.03 85.52 329.24 297.75 276.84 -20.01%
EPS 3.20 3.40 4.32 6.05 25.57 15.24 26.36 -29.61%
DPS 0.00 0.00 1.25 1.25 5.00 5.00 5.00 -
NAPS 0.54 0.53 0.50 0.45 1.00 1.41 1.29 -13.49%
Adjusted Per Share Value based on latest NOSH - 805,523
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 290.87 314.81 342.31 343.51 330.82 299.05 278.45 0.72%
EPS 12.84 13.70 17.40 24.29 25.69 15.31 26.52 -11.37%
DPS 0.00 0.00 5.04 5.03 5.02 5.06 5.03 -
NAPS 2.1694 2.1353 2.0128 1.8075 1.0048 1.4161 1.2975 8.93%
Price Multiplier on Financial Quarter End Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 -
Price 0.505 0.58 0.705 0.955 3.75 2.25 2.04 -
P/RPS 0.70 0.74 0.83 1.12 1.14 0.76 0.74 -0.92%
P/EPS 15.80 17.06 16.31 15.79 14.67 14.76 7.74 12.61%
EY 6.33 5.86 6.13 6.33 6.82 6.78 12.92 -11.20%
DY 0.00 0.00 1.77 1.31 1.33 2.22 2.45 -
P/NAPS 0.94 1.09 1.41 2.12 3.75 1.60 1.58 -8.28%
Price Multiplier on Announcement Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 27/02/18 27/02/17 25/02/16 25/02/15 25/02/14 26/02/13 23/02/12 -
Price 0.515 0.68 0.665 0.975 3.75 2.01 2.27 -
P/RPS 0.71 0.87 0.78 1.14 1.14 0.68 0.82 -2.36%
P/EPS 16.11 20.00 15.39 16.12 14.67 13.19 8.61 10.99%
EY 6.21 5.00 6.50 6.20 6.82 7.58 11.61 -9.89%
DY 0.00 0.00 1.88 1.28 1.33 2.49 2.20 -
P/NAPS 0.95 1.28 1.33 2.17 3.75 1.43 1.76 -9.75%

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