[BONIA] QoQ Annualized Quarter Result on 30-Jun-2010 [#4]

Stock
[BONIA] BONIA CORPORATION BHD
Announcement Date
30-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
30-Jun-2010 [#4]
Profit Trend
QoQ- 8.74%
YoY- 62.79%
Quarter Report
Latest QR
Upcoming QR
BONIA's Result
BONIA's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 446,292 413,308 409,788 360,099 369,890 370,398 380,868 11.15%
PBT 59,942 56,222 58,968 45,455 44,128 41,454 41,824 27.14%
Tax -16,406 -17,162 -18,228 -12,252 -13,170 -13,084 -13,096 16.22%
NP 43,536 39,060 40,740 33,203 30,957 28,370 28,728 31.96%
-
NP to SH 41,284 38,394 40,068 33,547 30,850 28,630 28,604 27.74%
-
Tax Rate 27.37% 30.53% 30.91% 26.95% 29.84% 31.56% 31.31% -
Total Cost 402,756 374,248 369,048 326,896 338,933 342,028 352,140 9.37%
-
Net Worth 227,787 215,764 209,611 203,543 193,488 185,490 185,321 14.76%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div 6,719 - - 10,076 - - - -
Div Payout % 16.28% - - 30.04% - - - -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 227,787 215,764 209,611 203,543 193,488 185,490 185,321 14.76%
NOSH 201,582 201,649 201,549 201,528 201,550 201,619 201,436 0.04%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 9.76% 9.45% 9.94% 9.22% 8.37% 7.66% 7.54% -
ROE 18.12% 17.79% 19.12% 16.48% 15.94% 15.43% 15.43% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 221.39 204.96 203.32 178.68 183.52 183.71 189.08 11.10%
EPS 20.48 19.04 19.88 16.64 15.31 14.20 14.20 27.68%
DPS 3.33 0.00 0.00 5.00 0.00 0.00 0.00 -
NAPS 1.13 1.07 1.04 1.01 0.96 0.92 0.92 14.70%
Adjusted Per Share Value based on latest NOSH - 201,477
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 221.41 205.04 203.30 178.65 183.50 183.75 188.95 11.15%
EPS 20.48 19.05 19.88 16.64 15.31 14.20 14.19 27.74%
DPS 3.33 0.00 0.00 5.00 0.00 0.00 0.00 -
NAPS 1.1301 1.0704 1.0399 1.0098 0.9599 0.9202 0.9194 14.76%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 1.77 1.76 1.66 1.05 1.03 1.05 1.00 -
P/RPS 0.80 0.86 0.82 0.59 0.56 0.57 0.53 31.61%
P/EPS 8.64 9.24 8.35 6.31 6.73 7.39 7.04 14.64%
EY 11.57 10.82 11.98 15.85 14.86 13.52 14.20 -12.77%
DY 1.88 0.00 0.00 4.76 0.00 0.00 0.00 -
P/NAPS 1.57 1.64 1.60 1.04 1.07 1.14 1.09 27.56%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 25/05/11 23/02/11 24/11/10 30/08/10 26/05/10 25/02/10 26/11/09 -
Price 1.75 1.70 1.71 1.32 1.01 1.02 1.05 -
P/RPS 0.79 0.83 0.84 0.74 0.55 0.56 0.56 25.81%
P/EPS 8.54 8.93 8.60 7.93 6.60 7.18 7.39 10.13%
EY 11.70 11.20 11.63 12.61 15.16 13.92 13.52 -9.19%
DY 1.90 0.00 0.00 3.79 0.00 0.00 0.00 -
P/NAPS 1.55 1.59 1.64 1.31 1.05 1.11 1.14 22.75%

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