[BONIA] QoQ Quarter Result on 30-Sep-2010 [#1]

Stock
[BONIA] BONIA CORPORATION BHD
Announcement Date
24-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
30-Sep-2010 [#1]
Profit Trend
QoQ- -3.77%
YoY- 40.08%
Quarter Report
Latest QR
Upcoming QR
BONIA's Result
BONIA's Financial Summary
View:
Show?
Quarter Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 126,662 128,065 104,207 102,447 82,681 92,219 89,982 25.67%
PBT 11,589 16,846 13,369 14,742 12,359 12,369 10,271 8.40%
Tax -1,637 -3,724 -4,024 -4,557 -2,374 -3,336 -3,268 -37.00%
NP 9,952 13,122 9,345 10,185 9,985 9,033 7,003 26.48%
-
NP to SH 8,189 11,766 9,180 10,017 10,409 8,823 7,164 9.35%
-
Tax Rate 14.13% 22.11% 30.10% 30.91% 19.21% 26.97% 31.82% -
Total Cost 116,710 114,943 94,862 92,262 72,696 83,186 82,979 25.61%
-
Net Worth 232,093 227,664 215,881 209,611 203,491 193,380 185,658 16.09%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div 5,045 5,036 - - 10,073 - - -
Div Payout % 61.61% 42.81% - - 96.78% - - -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 232,093 227,664 215,881 209,611 203,491 193,380 185,658 16.09%
NOSH 201,820 201,472 201,758 201,549 201,477 201,438 201,802 0.00%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 7.86% 10.25% 8.97% 9.94% 12.08% 9.80% 7.78% -
ROE 3.53% 5.17% 4.25% 4.78% 5.12% 4.56% 3.86% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 62.76 63.56 51.65 50.83 41.04 45.78 44.59 25.67%
EPS 4.06 5.84 4.55 4.97 5.16 4.38 3.55 9.38%
DPS 2.50 2.50 0.00 0.00 5.00 0.00 0.00 -
NAPS 1.15 1.13 1.07 1.04 1.01 0.96 0.92 16.08%
Adjusted Per Share Value based on latest NOSH - 201,549
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 62.84 63.53 51.70 50.82 41.02 45.75 44.64 25.68%
EPS 4.06 5.84 4.55 4.97 5.16 4.38 3.55 9.38%
DPS 2.50 2.50 0.00 0.00 5.00 0.00 0.00 -
NAPS 1.1514 1.1294 1.071 1.0399 1.0095 0.9594 0.9211 16.08%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 1.81 1.77 1.76 1.66 1.05 1.03 1.05 -
P/RPS 2.88 2.78 3.41 3.27 2.56 2.25 2.35 14.56%
P/EPS 44.61 30.31 38.68 33.40 20.32 23.52 29.58 31.60%
EY 2.24 3.30 2.59 2.99 4.92 4.25 3.38 -24.04%
DY 1.38 1.41 0.00 0.00 4.76 0.00 0.00 -
P/NAPS 1.57 1.57 1.64 1.60 1.04 1.07 1.14 23.85%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 26/08/11 25/05/11 23/02/11 24/11/10 30/08/10 26/05/10 25/02/10 -
Price 1.70 1.75 1.70 1.71 1.32 1.01 1.02 -
P/RPS 2.71 2.75 3.29 3.36 3.22 2.21 2.29 11.91%
P/EPS 41.90 29.97 37.36 34.41 25.55 23.06 28.73 28.69%
EY 2.39 3.34 2.68 2.91 3.91 4.34 3.48 -22.21%
DY 1.47 1.43 0.00 0.00 3.79 0.00 0.00 -
P/NAPS 1.48 1.55 1.59 1.64 1.31 1.05 1.11 21.20%

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