[BONIA] YoY TTM 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- -9.55%
YoY- 16.27%
Quarter Report
Latest QR
Upcoming QR
BONIA's Result
BONIA's Financial Summary
View:
Show?
TTM Result
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 712,882 680,427 615,844 568,270 417,400 351,942 313,801 14.64%
PBT 74,810 87,221 60,254 76,802 57,316 39,295 28,144 17.68%
Tax -21,217 -28,049 -20,824 -20,889 -14,679 -10,519 -9,142 15.05%
NP 53,593 59,172 39,430 55,913 42,637 28,776 19,002 18.85%
-
NP to SH 49,859 51,484 37,042 48,102 41,372 28,641 18,781 17.66%
-
Tax Rate 28.36% 32.16% 34.56% 27.20% 25.61% 26.77% 32.48% -
Total Cost 659,289 621,255 576,414 512,357 374,763 323,166 294,799 14.34%
-
Net Worth 379,464 201,599 296,389 267,922 227,664 193,380 171,707 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 10,078 10,071 10,153 5,045 15,110 8,063 10,041 0.06%
Div Payout % 20.21% 19.56% 27.41% 10.49% 36.52% 28.15% 53.46% -
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 379,464 201,599 296,389 267,922 227,664 193,380 171,707 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 7.52% 8.70% 6.40% 9.84% 10.21% 8.18% 6.06% -
ROE 13.14% 25.54% 12.50% 17.95% 18.17% 14.81% 10.94% -
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 88.30 337.51 305.44 282.10 207.17 174.71 155.34 -8.98%
EPS 6.18 25.54 18.37 23.88 20.53 14.22 9.30 -6.58%
DPS 1.25 5.00 5.00 2.50 7.50 4.00 5.00 -20.62%
NAPS 0.47 1.00 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 353.66 337.56 305.52 281.92 207.07 174.60 155.68 14.64%
EPS 24.74 25.54 18.38 23.86 20.52 14.21 9.32 17.66%
DPS 5.00 5.00 5.04 2.50 7.50 4.00 4.98 0.06%
NAPS 1.8825 1.0001 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 1.26 1.30 0.65 0.90 0.85 0.59 0.44 19.15%
P/EPS 17.97 17.23 10.78 10.64 8.62 7.24 7.31 16.16%
EY 5.56 5.80 9.28 9.40 11.60 13.80 13.67 -13.91%
DY 1.13 1.14 2.53 0.98 4.24 3.88 7.35 -26.79%
P/NAPS 2.36 4.40 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 1.20 1.54 0.68 0.83 0.84 0.58 0.64 11.03%
P/EPS 17.16 20.32 11.32 9.76 8.52 7.10 10.76 8.08%
EY 5.83 4.92 8.83 10.25 11.73 14.08 9.30 -7.48%
DY 1.18 0.96 2.40 1.07 4.29 3.96 5.00 -21.38%
P/NAPS 2.26 5.19 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