[BONIA] QoQ Quarter Result on 30-Jun-2011 [#4]

Stock
[BONIA] BONIA CORPORATION BHD
Announcement Date
26-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
30-Jun-2011 [#4]
Profit Trend
QoQ- -30.4%
YoY- -21.33%
Quarter Report
Latest QR
Upcoming QR
BONIA's Result
BONIA's Financial Summary
View:
Show?
Quarter Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 137,913 151,462 152,233 126,662 128,065 104,207 102,447 21.89%
PBT 12,394 21,194 31,625 11,589 16,846 13,369 14,742 -10.91%
Tax -4,899 -6,278 -8,075 -1,637 -3,724 -4,024 -4,557 4.93%
NP 7,495 14,916 23,550 9,952 13,122 9,345 10,185 -18.47%
-
NP to SH 6,688 13,212 20,013 8,189 11,766 9,180 10,017 -23.59%
-
Tax Rate 39.53% 29.62% 25.53% 14.13% 22.11% 30.10% 30.91% -
Total Cost 130,418 136,546 128,683 116,710 114,943 94,862 92,262 25.92%
-
Net Worth 267,922 260,205 251,925 232,093 227,664 215,881 209,611 17.76%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div - - - 5,045 5,036 - - -
Div Payout % - - - 61.61% 42.81% - - -
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 267,922 260,205 251,925 232,093 227,664 215,881 209,611 17.76%
NOSH 201,445 201,709 201,540 201,820 201,472 201,758 201,549 -0.03%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin 5.43% 9.85% 15.47% 7.86% 10.25% 8.97% 9.94% -
ROE 2.50% 5.08% 7.94% 3.53% 5.17% 4.25% 4.78% -
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 68.46 75.09 75.53 62.76 63.56 51.65 50.83 21.93%
EPS 3.32 6.55 9.93 4.06 5.84 4.55 4.97 -23.56%
DPS 0.00 0.00 0.00 2.50 2.50 0.00 0.00 -
NAPS 1.33 1.29 1.25 1.15 1.13 1.07 1.04 17.80%
Adjusted Per Share Value based on latest NOSH - 201,820
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 68.77 75.53 75.91 63.16 63.86 51.96 51.08 21.90%
EPS 3.33 6.59 9.98 4.08 5.87 4.58 4.99 -23.61%
DPS 0.00 0.00 0.00 2.52 2.51 0.00 0.00 -
NAPS 1.336 1.2975 1.2562 1.1573 1.1352 1.0765 1.0452 17.76%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 2.54 2.04 1.60 1.81 1.77 1.76 1.66 -
P/RPS 3.71 2.72 2.12 2.88 2.78 3.41 3.27 8.77%
P/EPS 76.51 31.15 16.11 44.61 30.31 38.68 33.40 73.68%
EY 1.31 3.21 6.21 2.24 3.30 2.59 2.99 -42.28%
DY 0.00 0.00 0.00 1.38 1.41 0.00 0.00 -
P/NAPS 1.91 1.58 1.28 1.57 1.57 1.64 1.60 12.51%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 29/05/12 23/02/12 29/11/11 26/08/11 25/05/11 23/02/11 24/11/10 -
Price 2.33 2.27 1.68 1.70 1.75 1.70 1.71 -
P/RPS 3.40 3.02 2.22 2.71 2.75 3.29 3.36 0.79%
P/EPS 70.18 34.66 16.92 41.90 29.97 37.36 34.41 60.75%
EY 1.42 2.89 5.91 2.39 3.34 2.68 2.91 -37.99%
DY 0.00 0.00 0.00 1.47 1.43 0.00 0.00 -
P/NAPS 1.75 1.76 1.34 1.48 1.55 1.59 1.64 4.41%

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