[BONIA] QoQ Cumulative Quarter Result on 30-Sep-2011 [#1]

Stock
[BONIA] BONIA CORPORATION BHD
Announcement Date
29-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
30-Sep-2011 [#1]
Profit Trend
QoQ- -48.88%
YoY- 99.79%
Quarter Report
Latest QR
Upcoming QR
BONIA's Result
BONIA's Financial Summary
View:
Show?
Cumulative Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 579,812 441,608 303,695 152,233 461,381 334,719 206,654 99.05%
PBT 66,882 65,213 52,819 31,625 56,546 44,957 28,111 78.31%
Tax -21,325 -19,252 -14,353 -8,075 -13,942 -12,305 -8,581 83.57%
NP 45,557 45,961 38,466 23,550 42,604 32,652 19,530 75.97%
-
NP to SH 40,885 39,913 33,225 20,013 39,152 30,963 19,197 65.61%
-
Tax Rate 31.88% 29.52% 27.17% 25.53% 24.66% 27.37% 30.53% -
Total Cost 534,255 395,647 265,229 128,683 418,777 302,067 187,124 101.38%
-
Net Worth 270,169 268,102 260,074 251,925 231,756 227,787 215,764 16.18%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div 10,080 - - - 5,038 5,039 - -
Div Payout % 24.66% - - - 12.87% 16.28% - -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 270,169 268,102 260,074 251,925 231,756 227,787 215,764 16.18%
NOSH 201,619 201,580 201,608 201,540 201,527 201,582 201,649 -0.00%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 7.86% 10.41% 12.67% 15.47% 9.23% 9.76% 9.45% -
ROE 15.13% 14.89% 12.78% 7.94% 16.89% 13.59% 8.90% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 287.58 219.07 150.64 75.53 228.94 166.05 102.48 99.07%
EPS 20.28 19.80 16.48 9.93 19.42 15.36 9.52 65.63%
DPS 5.00 0.00 0.00 0.00 2.50 2.50 0.00 -
NAPS 1.34 1.33 1.29 1.25 1.15 1.13 1.07 16.20%
Adjusted Per Share Value based on latest NOSH - 201,540
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 289.12 220.21 151.44 75.91 230.07 166.91 103.05 99.04%
EPS 20.39 19.90 16.57 9.98 19.52 15.44 9.57 65.65%
DPS 5.03 0.00 0.00 0.00 2.51 2.51 0.00 -
NAPS 1.3472 1.3369 1.2968 1.2562 1.1556 1.1359 1.0759 16.18%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 2.18 2.54 2.04 1.60 1.81 1.77 1.76 -
P/RPS 0.76 1.16 1.35 2.12 0.79 1.07 1.72 -42.01%
P/EPS 10.75 12.83 12.38 16.11 9.32 11.52 18.49 -30.36%
EY 9.30 7.80 8.08 6.21 10.73 8.68 5.41 43.54%
DY 2.29 0.00 0.00 0.00 1.38 1.41 0.00 -
P/NAPS 1.63 1.91 1.58 1.28 1.57 1.57 1.64 -0.40%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 30/08/12 29/05/12 23/02/12 29/11/11 26/08/11 25/05/11 23/02/11 -
Price 2.64 2.33 2.27 1.68 1.70 1.75 1.70 -
P/RPS 0.92 1.06 1.51 2.22 0.74 1.05 1.66 -32.55%
P/EPS 13.02 11.77 13.77 16.92 8.75 11.39 17.86 -19.01%
EY 7.68 8.50 7.26 5.91 11.43 8.78 5.60 23.46%
DY 1.89 0.00 0.00 0.00 1.47 1.43 0.00 -
P/NAPS 1.97 1.75 1.76 1.34 1.48 1.55 1.59 15.37%

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