[BONIA] QoQ Annualized Quarter Result on 30-Sep-2007 [#1]

Stock
[BONIA] BONIA CORPORATION BHD
Announcement Date
15-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
30-Sep-2007 [#1]
Profit Trend
QoQ- 22.13%
YoY- 171.81%
Quarter Report
Latest QR
Upcoming QR
BONIA's Result
BONIA's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 300,189 302,340 302,540 282,500 246,346 249,494 256,042 11.19%
PBT 38,334 44,674 49,326 47,504 37,112 37,120 38,600 -0.46%
Tax -10,111 -11,708 -13,700 -12,128 -8,429 -10,880 -11,960 -10.60%
NP 28,223 32,966 35,626 35,376 28,683 26,240 26,640 3.92%
-
NP to SH 27,948 32,361 35,028 34,444 28,203 25,540 26,024 4.87%
-
Tax Rate 26.38% 26.21% 27.77% 25.53% 22.71% 29.31% 30.98% -
Total Cost 271,966 269,373 266,914 247,124 217,663 223,254 229,402 12.02%
-
Net Worth 160,557 160,868 151,085 145,815 123,003 111,879 103,425 34.10%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div 9,910 - - - 5,271 - - -
Div Payout % 35.46% - - - 18.69% - - -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 160,557 160,868 151,085 145,815 123,003 111,879 103,425 34.10%
NOSH 198,219 201,085 198,796 197,048 175,719 50,170 46,587 162.80%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 9.40% 10.90% 11.78% 12.52% 11.64% 10.52% 10.40% -
ROE 17.41% 20.12% 23.18% 23.62% 22.93% 22.83% 25.16% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 151.44 150.35 152.19 143.37 140.19 497.30 549.59 -57.68%
EPS 14.10 16.09 17.62 17.48 16.05 50.91 55.86 -60.09%
DPS 5.00 0.00 0.00 0.00 3.00 0.00 0.00 -
NAPS 0.81 0.80 0.76 0.74 0.70 2.23 2.22 -48.97%
Adjusted Per Share Value based on latest NOSH - 197,048
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 148.92 149.99 150.09 140.15 122.21 123.77 127.02 11.19%
EPS 13.87 16.05 17.38 17.09 13.99 12.67 12.91 4.90%
DPS 4.92 0.00 0.00 0.00 2.62 0.00 0.00 -
NAPS 0.7965 0.7981 0.7495 0.7234 0.6102 0.555 0.5131 34.10%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 1.87 1.65 2.10 1.68 1.91 1.61 0.98 -
P/RPS 1.23 1.10 1.38 1.17 1.36 0.32 0.18 260.52%
P/EPS 13.26 10.25 11.92 9.61 11.90 3.16 1.75 286.25%
EY 7.54 9.75 8.39 10.40 8.40 31.62 57.00 -74.07%
DY 2.67 0.00 0.00 0.00 1.57 0.00 0.00 -
P/NAPS 2.31 2.06 2.76 2.27 2.73 0.72 0.44 202.37%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 28/08/08 26/05/08 20/02/08 15/11/07 27/08/07 24/05/07 28/02/07 -
Price 1.70 1.85 1.90 2.01 1.75 1.17 1.50 -
P/RPS 1.12 1.23 1.25 1.40 1.25 0.24 0.27 158.39%
P/EPS 12.06 11.50 10.78 11.50 10.90 2.30 2.69 172.14%
EY 8.29 8.70 9.27 8.70 9.17 43.51 37.24 -63.30%
DY 2.94 0.00 0.00 0.00 1.71 0.00 0.00 -
P/NAPS 2.10 2.31 2.50 2.72 2.50 0.52 0.68 112.21%

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