[BONIA] QoQ Annualized Quarter Result on 31-Dec-2010 [#2]

Stock
[BONIA] BONIA CORPORATION BHD
Announcement Date
23-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
31-Dec-2010 [#2]
Profit Trend
QoQ- -4.18%
YoY- 34.1%
Quarter Report
Latest QR
Upcoming QR
BONIA's Result
BONIA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 608,932 461,381 446,292 413,308 409,788 360,099 369,890 39.37%
PBT 126,500 56,546 59,942 56,222 58,968 45,455 44,128 101.66%
Tax -32,300 -13,942 -16,406 -17,162 -18,228 -12,252 -13,170 81.76%
NP 94,200 42,604 43,536 39,060 40,740 33,203 30,957 109.84%
-
NP to SH 80,052 39,152 41,284 38,394 40,068 33,547 30,850 88.72%
-
Tax Rate 25.53% 24.66% 27.37% 30.53% 30.91% 26.95% 29.84% -
Total Cost 514,732 418,777 402,756 374,248 369,048 326,896 338,933 32.08%
-
Net Worth 251,925 231,756 227,787 215,764 209,611 203,543 193,488 19.21%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - 5,038 6,719 - - 10,076 - -
Div Payout % - 12.87% 16.28% - - 30.04% - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 251,925 231,756 227,787 215,764 209,611 203,543 193,488 19.21%
NOSH 201,540 201,527 201,582 201,649 201,549 201,528 201,550 -0.00%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 15.47% 9.23% 9.76% 9.45% 9.94% 9.22% 8.37% -
ROE 31.78% 16.89% 18.12% 17.79% 19.12% 16.48% 15.94% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 302.14 228.94 221.39 204.96 203.32 178.68 183.52 39.38%
EPS 39.72 19.42 20.48 19.04 19.88 16.64 15.31 88.69%
DPS 0.00 2.50 3.33 0.00 0.00 5.00 0.00 -
NAPS 1.25 1.15 1.13 1.07 1.04 1.01 0.96 19.22%
Adjusted Per Share Value based on latest NOSH - 201,758
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 303.64 230.07 222.54 206.09 204.34 179.56 184.44 39.38%
EPS 39.92 19.52 20.59 19.14 19.98 16.73 15.38 88.75%
DPS 0.00 2.51 3.35 0.00 0.00 5.02 0.00 -
NAPS 1.2562 1.1556 1.1359 1.0759 1.0452 1.015 0.9648 19.21%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 1.60 1.81 1.77 1.76 1.66 1.05 1.03 -
P/RPS 0.53 0.79 0.80 0.86 0.82 0.59 0.56 -3.60%
P/EPS 4.03 9.32 8.64 9.24 8.35 6.31 6.73 -28.93%
EY 24.83 10.73 11.57 10.82 11.98 15.85 14.86 40.76%
DY 0.00 1.38 1.88 0.00 0.00 4.76 0.00 -
P/NAPS 1.28 1.57 1.57 1.64 1.60 1.04 1.07 12.67%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 29/11/11 26/08/11 25/05/11 23/02/11 24/11/10 30/08/10 26/05/10 -
Price 1.68 1.70 1.75 1.70 1.71 1.32 1.01 -
P/RPS 0.56 0.74 0.79 0.83 0.84 0.74 0.55 1.20%
P/EPS 4.23 8.75 8.54 8.93 8.60 7.93 6.60 -25.64%
EY 23.64 11.43 11.70 11.20 11.63 12.61 15.16 34.43%
DY 0.00 1.47 1.90 0.00 0.00 3.79 0.00 -
P/NAPS 1.34 1.48 1.55 1.59 1.64 1.31 1.05 17.63%

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