[BONIA] QoQ Cumulative Quarter Result on 31-Dec-2009 [#2]

Stock
[BONIA] BONIA CORPORATION BHD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
31-Dec-2009 [#2]
Profit Trend
QoQ- 100.18%
YoY- 34.04%
Quarter Report
Latest QR
Upcoming QR
BONIA's Result
BONIA's Financial Summary
View:
Show?
Cumulative Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 102,447 360,099 277,418 185,199 95,217 314,891 240,367 -43.33%
PBT 14,742 45,455 33,096 20,727 10,456 29,515 23,316 -26.31%
Tax -4,557 -12,252 -9,878 -6,542 -3,274 -8,453 -7,812 -30.16%
NP 10,185 33,203 23,218 14,185 7,182 21,062 15,504 -24.41%
-
NP to SH 10,017 33,547 23,138 14,315 7,151 20,607 15,104 -23.93%
-
Tax Rate 30.91% 26.95% 29.85% 31.56% 31.31% 28.64% 33.50% -
Total Cost 92,262 326,896 254,200 171,014 88,035 293,829 224,863 -44.75%
-
Net Worth 209,611 203,543 193,488 185,490 185,321 177,437 171,407 14.34%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - 10,076 - - - 8,065 - -
Div Payout % - 30.04% - - - 39.14% - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 209,611 203,543 193,488 185,490 185,321 177,437 171,407 14.34%
NOSH 201,549 201,528 201,550 201,619 201,436 201,634 201,655 -0.03%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 9.94% 9.22% 8.37% 7.66% 7.54% 6.69% 6.45% -
ROE 4.78% 16.48% 11.96% 7.72% 3.86% 11.61% 8.81% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 50.83 178.68 137.64 91.86 47.27 156.17 119.20 -43.31%
EPS 4.97 16.64 11.48 7.10 3.55 10.22 7.49 -23.90%
DPS 0.00 5.00 0.00 0.00 0.00 4.00 0.00 -
NAPS 1.04 1.01 0.96 0.92 0.92 0.88 0.85 14.38%
Adjusted Per Share Value based on latest NOSH - 201,802
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 51.08 179.56 138.33 92.35 47.48 157.02 119.86 -43.34%
EPS 4.99 16.73 11.54 7.14 3.57 10.28 7.53 -23.97%
DPS 0.00 5.02 0.00 0.00 0.00 4.02 0.00 -
NAPS 1.0452 1.015 0.9648 0.9249 0.9241 0.8848 0.8547 14.34%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 1.66 1.05 1.03 1.05 1.00 1.04 0.68 -
P/RPS 3.27 0.59 0.75 1.14 2.12 0.67 0.57 220.12%
P/EPS 33.40 6.31 8.97 14.79 28.17 10.18 9.08 138.10%
EY 2.99 15.85 11.15 6.76 3.55 9.83 11.01 -58.03%
DY 0.00 4.76 0.00 0.00 0.00 3.85 0.00 -
P/NAPS 1.60 1.04 1.07 1.14 1.09 1.18 0.80 58.67%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 24/11/10 30/08/10 26/05/10 25/02/10 26/11/09 28/08/09 28/05/09 -
Price 1.71 1.32 1.01 1.02 1.05 1.02 1.00 -
P/RPS 3.36 0.74 0.73 1.11 2.22 0.65 0.84 151.77%
P/EPS 34.41 7.93 8.80 14.37 29.58 9.98 13.35 87.88%
EY 2.91 12.61 11.37 6.96 3.38 10.02 7.49 -46.72%
DY 0.00 3.79 0.00 0.00 0.00 3.92 0.00 -
P/NAPS 1.64 1.31 1.05 1.11 1.14 1.16 1.18 24.51%

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