[BONIA] QoQ Annualized Quarter Result on 30-Sep-2008 [#1]

Stock
[BONIA] BONIA CORPORATION BHD
Announcement Date
24-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
30-Sep-2008 [#1]
Profit Trend
QoQ- -14.91%
YoY- -30.96%
Quarter Report
Latest QR
Upcoming QR
BONIA's Result
BONIA's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 314,891 320,489 331,884 356,544 300,189 302,340 302,540 2.70%
PBT 29,515 31,088 31,914 34,224 38,334 44,674 49,326 -29.01%
Tax -8,453 -10,416 -9,994 -10,256 -10,111 -11,708 -13,700 -27.54%
NP 21,062 20,672 21,920 23,968 28,223 32,966 35,626 -29.58%
-
NP to SH 20,607 20,138 21,360 23,780 27,948 32,361 35,028 -29.81%
-
Tax Rate 28.64% 33.50% 31.32% 29.97% 26.38% 26.21% 27.77% -
Total Cost 293,829 299,817 309,964 332,576 271,966 269,373 266,914 6.62%
-
Net Worth 177,437 171,407 175,313 169,281 160,557 160,868 151,085 11.32%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div 8,065 - - - 9,910 - - -
Div Payout % 39.14% - - - 35.46% - - -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 177,437 171,407 175,313 169,281 160,557 160,868 151,085 11.32%
NOSH 201,634 201,655 201,509 201,525 198,219 201,085 198,796 0.95%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 6.69% 6.45% 6.60% 6.72% 9.40% 10.90% 11.78% -
ROE 11.61% 11.75% 12.18% 14.05% 17.41% 20.12% 23.18% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 156.17 158.93 164.70 176.92 151.44 150.35 152.19 1.73%
EPS 10.22 9.99 10.60 11.80 14.10 16.09 17.62 -30.47%
DPS 4.00 0.00 0.00 0.00 5.00 0.00 0.00 -
NAPS 0.88 0.85 0.87 0.84 0.81 0.80 0.76 10.27%
Adjusted Per Share Value based on latest NOSH - 201,525
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 156.22 159.00 164.65 176.88 148.92 149.99 150.09 2.70%
EPS 10.22 9.99 10.60 11.80 13.87 16.05 17.38 -29.83%
DPS 4.00 0.00 0.00 0.00 4.92 0.00 0.00 -
NAPS 0.8803 0.8504 0.8697 0.8398 0.7965 0.7981 0.7495 11.33%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 1.04 0.68 1.14 1.59 1.87 1.65 2.10 -
P/RPS 0.67 0.43 0.69 0.90 1.23 1.10 1.38 -38.25%
P/EPS 10.18 6.81 10.75 13.47 13.26 10.25 11.92 -9.99%
EY 9.83 14.69 9.30 7.42 7.54 9.75 8.39 11.14%
DY 3.85 0.00 0.00 0.00 2.67 0.00 0.00 -
P/NAPS 1.18 0.80 1.31 1.89 2.31 2.06 2.76 -43.27%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 28/08/09 28/05/09 27/02/09 24/11/08 28/08/08 26/05/08 20/02/08 -
Price 1.02 1.00 0.88 1.36 1.70 1.85 1.90 -
P/RPS 0.65 0.63 0.53 0.77 1.12 1.23 1.25 -35.36%
P/EPS 9.98 10.01 8.30 11.53 12.06 11.50 10.78 -5.01%
EY 10.02 9.99 12.05 8.68 8.29 8.70 9.27 5.32%
DY 3.92 0.00 0.00 0.00 2.94 0.00 0.00 -
P/NAPS 1.16 1.18 1.01 1.62 2.10 2.31 2.50 -40.09%

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