[BONIA] QoQ Cumulative Quarter Result on 31-Mar-2010 [#3]

Stock
[BONIA] BONIA CORPORATION BHD
Announcement Date
26-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
31-Mar-2010 [#3]
Profit Trend
QoQ- 61.63%
YoY- 53.19%
Quarter Report
Latest QR
Upcoming QR
BONIA's Result
BONIA's Financial Summary
View:
Show?
Cumulative Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 206,654 102,447 360,099 277,418 185,199 95,217 314,891 -24.42%
PBT 28,111 14,742 45,455 33,096 20,727 10,456 29,515 -3.18%
Tax -8,581 -4,557 -12,252 -9,878 -6,542 -3,274 -8,453 1.00%
NP 19,530 10,185 33,203 23,218 14,185 7,182 21,062 -4.89%
-
NP to SH 19,197 10,017 33,547 23,138 14,315 7,151 20,607 -4.60%
-
Tax Rate 30.53% 30.91% 26.95% 29.85% 31.56% 31.31% 28.64% -
Total Cost 187,124 92,262 326,896 254,200 171,014 88,035 293,829 -25.91%
-
Net Worth 215,764 209,611 203,543 193,488 185,490 185,321 177,437 13.88%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div - - 10,076 - - - 8,065 -
Div Payout % - - 30.04% - - - 39.14% -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 215,764 209,611 203,543 193,488 185,490 185,321 177,437 13.88%
NOSH 201,649 201,549 201,528 201,550 201,619 201,436 201,634 0.00%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 9.45% 9.94% 9.22% 8.37% 7.66% 7.54% 6.69% -
ROE 8.90% 4.78% 16.48% 11.96% 7.72% 3.86% 11.61% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 102.48 50.83 178.68 137.64 91.86 47.27 156.17 -24.42%
EPS 9.52 4.97 16.64 11.48 7.10 3.55 10.22 -4.60%
DPS 0.00 0.00 5.00 0.00 0.00 0.00 4.00 -
NAPS 1.07 1.04 1.01 0.96 0.92 0.92 0.88 13.87%
Adjusted Per Share Value based on latest NOSH - 201,438
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 103.05 51.08 179.56 138.33 92.35 47.48 157.02 -24.42%
EPS 9.57 4.99 16.73 11.54 7.14 3.57 10.28 -4.64%
DPS 0.00 0.00 5.02 0.00 0.00 0.00 4.02 -
NAPS 1.0759 1.0452 1.015 0.9648 0.9249 0.9241 0.8848 13.88%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 1.76 1.66 1.05 1.03 1.05 1.00 1.04 -
P/RPS 1.72 3.27 0.59 0.75 1.14 2.12 0.67 87.16%
P/EPS 18.49 33.40 6.31 8.97 14.79 28.17 10.18 48.70%
EY 5.41 2.99 15.85 11.15 6.76 3.55 9.83 -32.76%
DY 0.00 0.00 4.76 0.00 0.00 0.00 3.85 -
P/NAPS 1.64 1.60 1.04 1.07 1.14 1.09 1.18 24.46%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 23/02/11 24/11/10 30/08/10 26/05/10 25/02/10 26/11/09 28/08/09 -
Price 1.70 1.71 1.32 1.01 1.02 1.05 1.02 -
P/RPS 1.66 3.36 0.74 0.73 1.11 2.22 0.65 86.51%
P/EPS 17.86 34.41 7.93 8.80 14.37 29.58 9.98 47.24%
EY 5.60 2.91 12.61 11.37 6.96 3.38 10.02 -32.07%
DY 0.00 0.00 3.79 0.00 0.00 0.00 3.92 -
P/NAPS 1.59 1.64 1.31 1.05 1.11 1.14 1.16 23.32%

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