[BONIA] QoQ Annualized Quarter Result on 31-Dec-2007 [#2]

Stock
[BONIA] BONIA CORPORATION BHD
Announcement Date
20-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
31-Dec-2007 [#2]
Profit Trend
QoQ- 1.7%
YoY- 34.6%
Quarter Report
Latest QR
Upcoming QR
BONIA's Result
BONIA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 356,544 300,189 302,340 302,540 282,500 246,346 249,494 26.79%
PBT 34,224 38,334 44,674 49,326 47,504 37,112 37,120 -5.25%
Tax -10,256 -10,111 -11,708 -13,700 -12,128 -8,429 -10,880 -3.85%
NP 23,968 28,223 32,966 35,626 35,376 28,683 26,240 -5.84%
-
NP to SH 23,780 27,948 32,361 35,028 34,444 28,203 25,540 -4.63%
-
Tax Rate 29.97% 26.38% 26.21% 27.77% 25.53% 22.71% 29.31% -
Total Cost 332,576 271,966 269,373 266,914 247,124 217,663 223,254 30.34%
-
Net Worth 169,281 160,557 160,868 151,085 145,815 123,003 111,879 31.69%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div - 9,910 - - - 5,271 - -
Div Payout % - 35.46% - - - 18.69% - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 169,281 160,557 160,868 151,085 145,815 123,003 111,879 31.69%
NOSH 201,525 198,219 201,085 198,796 197,048 175,719 50,170 152.05%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 6.72% 9.40% 10.90% 11.78% 12.52% 11.64% 10.52% -
ROE 14.05% 17.41% 20.12% 23.18% 23.62% 22.93% 22.83% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 176.92 151.44 150.35 152.19 143.37 140.19 497.30 -49.69%
EPS 11.80 14.10 16.09 17.62 17.48 16.05 50.91 -62.16%
DPS 0.00 5.00 0.00 0.00 0.00 3.00 0.00 -
NAPS 0.84 0.81 0.80 0.76 0.74 0.70 2.23 -47.74%
Adjusted Per Share Value based on latest NOSH - 197,844
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 177.79 149.69 150.76 150.86 140.87 122.84 124.41 26.79%
EPS 11.86 13.94 16.14 17.47 17.18 14.06 12.74 -4.64%
DPS 0.00 4.94 0.00 0.00 0.00 2.63 0.00 -
NAPS 0.8441 0.8006 0.8022 0.7534 0.7271 0.6134 0.5579 31.69%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 1.59 1.87 1.65 2.10 1.68 1.91 1.61 -
P/RPS 0.90 1.23 1.10 1.38 1.17 1.36 0.32 98.87%
P/EPS 13.47 13.26 10.25 11.92 9.61 11.90 3.16 162.20%
EY 7.42 7.54 9.75 8.39 10.40 8.40 31.62 -61.85%
DY 0.00 2.67 0.00 0.00 0.00 1.57 0.00 -
P/NAPS 1.89 2.31 2.06 2.76 2.27 2.73 0.72 89.95%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 24/11/08 28/08/08 26/05/08 20/02/08 15/11/07 27/08/07 24/05/07 -
Price 1.36 1.70 1.85 1.90 2.01 1.75 1.17 -
P/RPS 0.77 1.12 1.23 1.25 1.40 1.25 0.24 117.06%
P/EPS 11.53 12.06 11.50 10.78 11.50 10.90 2.30 192.05%
EY 8.68 8.29 8.70 9.27 8.70 9.17 43.51 -65.75%
DY 0.00 2.94 0.00 0.00 0.00 1.71 0.00 -
P/NAPS 1.62 2.10 2.31 2.50 2.72 2.50 0.52 112.86%

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