[BONIA] QoQ Annualized Quarter Result on 31-Mar-2007 [#3]

Stock
[BONIA] BONIA CORPORATION BHD
Announcement Date
24-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
31-Mar-2007 [#3]
Profit Trend
QoQ- -1.86%
YoY- 91.44%
Quarter Report
Latest QR
Upcoming QR
BONIA's Result
BONIA's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 302,540 282,500 246,346 249,494 256,042 235,992 221,372 23.08%
PBT 49,326 47,504 37,112 37,120 38,600 23,060 21,494 73.71%
Tax -13,700 -12,128 -8,429 -10,880 -11,960 -9,748 -7,072 55.21%
NP 35,626 35,376 28,683 26,240 26,640 13,312 14,422 82.43%
-
NP to SH 35,028 34,444 28,203 25,540 26,024 12,672 13,831 85.48%
-
Tax Rate 27.77% 25.53% 22.71% 29.31% 30.98% 42.27% 32.90% -
Total Cost 266,914 247,124 217,663 223,254 229,402 222,680 206,950 18.43%
-
Net Worth 151,085 145,815 123,003 111,879 103,425 93,202 23,036 249.18%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div - - 5,271 - - - 4,346 -
Div Payout % - - 18.69% - - - 31.43% -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 151,085 145,815 123,003 111,879 103,425 93,202 23,036 249.18%
NOSH 198,796 197,048 175,719 50,170 46,587 44,809 43,465 174.77%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 11.78% 12.52% 11.64% 10.52% 10.40% 5.64% 6.51% -
ROE 23.18% 23.62% 22.93% 22.83% 25.16% 13.60% 60.04% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 152.19 143.37 140.19 497.30 549.59 526.66 509.30 -55.20%
EPS 17.62 17.48 16.05 50.91 55.86 28.28 10.61 40.10%
DPS 0.00 0.00 3.00 0.00 0.00 0.00 10.00 -
NAPS 0.76 0.74 0.70 2.23 2.22 2.08 0.53 27.07%
Adjusted Per Share Value based on latest NOSH - 48,446
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 150.86 140.87 122.84 124.41 127.67 117.68 110.39 23.07%
EPS 17.47 17.18 14.06 12.74 12.98 6.32 6.90 85.45%
DPS 0.00 0.00 2.63 0.00 0.00 0.00 2.17 -
NAPS 0.7534 0.7271 0.6134 0.5579 0.5157 0.4648 0.1149 249.12%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 2.10 1.68 1.91 1.61 0.98 0.70 0.66 -
P/RPS 1.38 1.17 1.36 0.32 0.18 0.13 0.13 380.93%
P/EPS 11.92 9.61 11.90 3.16 1.75 2.48 2.07 220.24%
EY 8.39 10.40 8.40 31.62 57.00 40.40 48.21 -68.72%
DY 0.00 0.00 1.57 0.00 0.00 0.00 15.15 -
P/NAPS 2.76 2.27 2.73 0.72 0.44 0.34 1.25 69.31%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 20/02/08 15/11/07 27/08/07 24/05/07 28/02/07 22/11/06 29/08/06 -
Price 1.90 2.01 1.75 1.17 1.50 1.00 0.65 -
P/RPS 1.25 1.40 1.25 0.24 0.27 0.19 0.13 350.31%
P/EPS 10.78 11.50 10.90 2.30 2.69 3.54 2.04 202.46%
EY 9.27 8.70 9.17 43.51 37.24 28.28 48.95 -66.92%
DY 0.00 0.00 1.71 0.00 0.00 0.00 15.38 -
P/NAPS 2.50 2.72 2.50 0.52 0.68 0.48 1.23 60.24%

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