[BONIA] QoQ Annualized Quarter Result on 31-Mar-2011 [#3]

Stock
[BONIA] BONIA CORPORATION BHD
Announcement Date
25-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
31-Mar-2011 [#3]
Profit Trend
QoQ- 7.53%
YoY- 33.82%
Quarter Report
Latest QR
Upcoming QR
BONIA's Result
BONIA's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 607,390 608,932 461,381 446,292 413,308 409,788 360,099 41.56%
PBT 105,638 126,500 56,546 59,942 56,222 58,968 45,455 75.18%
Tax -28,706 -32,300 -13,942 -16,406 -17,162 -18,228 -12,252 76.13%
NP 76,932 94,200 42,604 43,536 39,060 40,740 33,203 74.83%
-
NP to SH 66,450 80,052 39,152 41,284 38,394 40,068 33,547 57.52%
-
Tax Rate 27.17% 25.53% 24.66% 27.37% 30.53% 30.91% 26.95% -
Total Cost 530,458 514,732 418,777 402,756 374,248 369,048 326,896 37.96%
-
Net Worth 260,074 251,925 231,756 227,787 215,764 209,611 203,543 17.69%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div - - 5,038 6,719 - - 10,076 -
Div Payout % - - 12.87% 16.28% - - 30.04% -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 260,074 251,925 231,756 227,787 215,764 209,611 203,543 17.69%
NOSH 201,608 201,540 201,527 201,582 201,649 201,549 201,528 0.02%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 12.67% 15.47% 9.23% 9.76% 9.45% 9.94% 9.22% -
ROE 25.55% 31.78% 16.89% 18.12% 17.79% 19.12% 16.48% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 301.27 302.14 228.94 221.39 204.96 203.32 178.68 41.52%
EPS 32.96 39.72 19.42 20.48 19.04 19.88 16.64 57.52%
DPS 0.00 0.00 2.50 3.33 0.00 0.00 5.00 -
NAPS 1.29 1.25 1.15 1.13 1.07 1.04 1.01 17.66%
Adjusted Per Share Value based on latest NOSH - 201,472
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 302.87 303.64 230.07 222.54 206.09 204.34 179.56 41.56%
EPS 33.13 39.92 19.52 20.59 19.14 19.98 16.73 57.49%
DPS 0.00 0.00 2.51 3.35 0.00 0.00 5.02 -
NAPS 1.2968 1.2562 1.1556 1.1359 1.0759 1.0452 1.015 17.69%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 2.04 1.60 1.81 1.77 1.76 1.66 1.05 -
P/RPS 0.68 0.53 0.79 0.80 0.86 0.82 0.59 9.89%
P/EPS 6.19 4.03 9.32 8.64 9.24 8.35 6.31 -1.26%
EY 16.16 24.83 10.73 11.57 10.82 11.98 15.85 1.29%
DY 0.00 0.00 1.38 1.88 0.00 0.00 4.76 -
P/NAPS 1.58 1.28 1.57 1.57 1.64 1.60 1.04 32.05%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 23/02/12 29/11/11 26/08/11 25/05/11 23/02/11 24/11/10 30/08/10 -
Price 2.27 1.68 1.70 1.75 1.70 1.71 1.32 -
P/RPS 0.75 0.56 0.74 0.79 0.83 0.84 0.74 0.89%
P/EPS 6.89 4.23 8.75 8.54 8.93 8.60 7.93 -8.92%
EY 14.52 23.64 11.43 11.70 11.20 11.63 12.61 9.83%
DY 0.00 0.00 1.47 1.90 0.00 0.00 3.79 -
P/NAPS 1.76 1.34 1.48 1.55 1.59 1.64 1.31 21.69%

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