[BONIA] QoQ Cumulative 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- 61.29%
YoY- 33.82%
Quarter Report
Latest QR
Upcoming QR
BONIA's Result
BONIA's Financial Summary
View:
Show?
Cumulative Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 303,695 152,233 461,381 334,719 206,654 102,447 360,099 -10.70%
PBT 52,819 31,625 56,546 44,957 28,111 14,742 45,455 10.49%
Tax -14,353 -8,075 -13,942 -12,305 -8,581 -4,557 -12,252 11.09%
NP 38,466 23,550 42,604 32,652 19,530 10,185 33,203 10.27%
-
NP to SH 33,225 20,013 39,152 30,963 19,197 10,017 33,547 -0.63%
-
Tax Rate 27.17% 25.53% 24.66% 27.37% 30.53% 30.91% 26.95% -
Total Cost 265,229 128,683 418,777 302,067 187,124 92,262 326,896 -12.97%
-
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 5,039 - - 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 12.78% 7.94% 16.89% 13.59% 8.90% 4.78% 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 150.64 75.53 228.94 166.05 102.48 50.83 178.68 -10.72%
EPS 16.48 9.93 19.42 15.36 9.52 4.97 16.64 -0.64%
DPS 0.00 0.00 2.50 2.50 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 150.66 75.52 228.89 166.05 102.52 50.82 178.65 -10.71%
EPS 16.48 9.93 19.42 15.36 9.52 4.97 16.64 -0.64%
DPS 0.00 0.00 2.50 2.50 0.00 0.00 5.00 -
NAPS 1.2902 1.2498 1.1497 1.1301 1.0704 1.0399 1.0098 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 1.35 2.12 0.79 1.07 1.72 3.27 0.59 73.38%
P/EPS 12.38 16.11 9.32 11.52 18.49 33.40 6.31 56.52%
EY 8.08 6.21 10.73 8.68 5.41 2.99 15.85 -36.10%
DY 0.00 0.00 1.38 1.41 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 1.51 2.22 0.74 1.05 1.66 3.36 0.74 60.66%
P/EPS 13.77 16.92 8.75 11.39 17.86 34.41 7.93 44.32%
EY 7.26 5.91 11.43 8.78 5.60 2.91 12.61 -30.72%
DY 0.00 0.00 1.47 1.43 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