[BONIA] QoQ Annualized Quarter Result on 31-Mar-2009 [#3]

Stock
[BONIA] BONIA CORPORATION BHD
Announcement Date
28-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
31-Mar-2009 [#3]
Profit Trend
QoQ- -5.72%
YoY- -37.77%
Quarter Report
Latest QR
Upcoming QR
BONIA's Result
BONIA's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 370,398 380,868 314,891 320,489 331,884 356,544 300,189 14.99%
PBT 41,454 41,824 29,515 31,088 31,914 34,224 38,334 5.33%
Tax -13,084 -13,096 -8,453 -10,416 -9,994 -10,256 -10,111 18.69%
NP 28,370 28,728 21,062 20,672 21,920 23,968 28,223 0.34%
-
NP to SH 28,630 28,604 20,607 20,138 21,360 23,780 27,948 1.61%
-
Tax Rate 31.56% 31.31% 28.64% 33.50% 31.32% 29.97% 26.38% -
Total Cost 342,028 352,140 293,829 299,817 309,964 332,576 271,966 16.46%
-
Net Worth 185,490 185,321 177,437 171,407 175,313 169,281 160,557 10.07%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - - 8,065 - - - 9,910 -
Div Payout % - - 39.14% - - - 35.46% -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 185,490 185,321 177,437 171,407 175,313 169,281 160,557 10.07%
NOSH 201,619 201,436 201,634 201,655 201,509 201,525 198,219 1.13%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 7.66% 7.54% 6.69% 6.45% 6.60% 6.72% 9.40% -
ROE 15.43% 15.43% 11.61% 11.75% 12.18% 14.05% 17.41% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 183.71 189.08 156.17 158.93 164.70 176.92 151.44 13.70%
EPS 14.20 14.20 10.22 9.99 10.60 11.80 14.10 0.47%
DPS 0.00 0.00 4.00 0.00 0.00 0.00 5.00 -
NAPS 0.92 0.92 0.88 0.85 0.87 0.84 0.81 8.83%
Adjusted Per Share Value based on latest NOSH - 202,009
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 183.75 188.95 156.22 159.00 164.65 176.88 148.92 14.99%
EPS 14.20 14.19 10.22 9.99 10.60 11.80 13.87 1.57%
DPS 0.00 0.00 4.00 0.00 0.00 0.00 4.92 -
NAPS 0.9202 0.9194 0.8803 0.8504 0.8697 0.8398 0.7965 10.07%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 1.05 1.00 1.04 0.68 1.14 1.59 1.87 -
P/RPS 0.57 0.53 0.67 0.43 0.69 0.90 1.23 -40.03%
P/EPS 7.39 7.04 10.18 6.81 10.75 13.47 13.26 -32.20%
EY 13.52 14.20 9.83 14.69 9.30 7.42 7.54 47.43%
DY 0.00 0.00 3.85 0.00 0.00 0.00 2.67 -
P/NAPS 1.14 1.09 1.18 0.80 1.31 1.89 2.31 -37.47%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 25/02/10 26/11/09 28/08/09 28/05/09 27/02/09 24/11/08 28/08/08 -
Price 1.02 1.05 1.02 1.00 0.88 1.36 1.70 -
P/RPS 0.56 0.56 0.65 0.63 0.53 0.77 1.12 -36.92%
P/EPS 7.18 7.39 9.98 10.01 8.30 11.53 12.06 -29.16%
EY 13.92 13.52 10.02 9.99 12.05 8.68 8.29 41.13%
DY 0.00 0.00 3.92 0.00 0.00 0.00 2.94 -
P/NAPS 1.11 1.14 1.16 1.18 1.01 1.62 2.10 -34.55%

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