[BONIA] QoQ Quarter Result on 30-Jun-2010 [#4]

Stock
[BONIA] BONIA CORPORATION BHD
Announcement Date
30-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
30-Jun-2010 [#4]
Profit Trend
QoQ- 17.98%
YoY- 89.15%
Quarter Report
Latest QR
Upcoming QR
BONIA's Result
BONIA's Financial Summary
View:
Show?
Quarter Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 128,065 104,207 102,447 82,681 92,219 89,982 95,217 21.86%
PBT 16,846 13,369 14,742 12,359 12,369 10,271 10,456 37.47%
Tax -3,724 -4,024 -4,557 -2,374 -3,336 -3,268 -3,274 8.97%
NP 13,122 9,345 10,185 9,985 9,033 7,003 7,182 49.50%
-
NP to SH 11,766 9,180 10,017 10,409 8,823 7,164 7,151 39.41%
-
Tax Rate 22.11% 30.10% 30.91% 19.21% 26.97% 31.82% 31.31% -
Total Cost 114,943 94,862 92,262 72,696 83,186 82,979 88,035 19.47%
-
Net Worth 227,664 215,881 209,611 203,491 193,380 185,658 185,321 14.71%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div 5,036 - - 10,073 - - - -
Div Payout % 42.81% - - 96.78% - - - -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 227,664 215,881 209,611 203,491 193,380 185,658 185,321 14.71%
NOSH 201,472 201,758 201,549 201,477 201,438 201,802 201,436 0.01%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 10.25% 8.97% 9.94% 12.08% 9.80% 7.78% 7.54% -
ROE 5.17% 4.25% 4.78% 5.12% 4.56% 3.86% 3.86% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 63.56 51.65 50.83 41.04 45.78 44.59 47.27 21.84%
EPS 5.84 4.55 4.97 5.16 4.38 3.55 3.55 39.39%
DPS 2.50 0.00 0.00 5.00 0.00 0.00 0.00 -
NAPS 1.13 1.07 1.04 1.01 0.96 0.92 0.92 14.70%
Adjusted Per Share Value based on latest NOSH - 201,477
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 63.53 51.70 50.82 41.02 45.75 44.64 47.24 21.85%
EPS 5.84 4.55 4.97 5.16 4.38 3.55 3.55 39.39%
DPS 2.50 0.00 0.00 5.00 0.00 0.00 0.00 -
NAPS 1.1294 1.071 1.0399 1.0095 0.9594 0.9211 0.9194 14.71%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 1.77 1.76 1.66 1.05 1.03 1.05 1.00 -
P/RPS 2.78 3.41 3.27 2.56 2.25 2.35 2.12 19.82%
P/EPS 30.31 38.68 33.40 20.32 23.52 29.58 28.17 5.00%
EY 3.30 2.59 2.99 4.92 4.25 3.38 3.55 -4.75%
DY 1.41 0.00 0.00 4.76 0.00 0.00 0.00 -
P/NAPS 1.57 1.64 1.60 1.04 1.07 1.14 1.09 27.56%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 25/05/11 23/02/11 24/11/10 30/08/10 26/05/10 25/02/10 26/11/09 -
Price 1.75 1.70 1.71 1.32 1.01 1.02 1.05 -
P/RPS 2.75 3.29 3.36 3.22 2.21 2.29 2.22 15.35%
P/EPS 29.97 37.36 34.41 25.55 23.06 28.73 29.58 0.87%
EY 3.34 2.68 2.91 3.91 4.34 3.48 3.38 -0.79%
DY 1.43 0.00 0.00 3.79 0.00 0.00 0.00 -
P/NAPS 1.55 1.59 1.64 1.31 1.05 1.11 1.14 22.75%

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