[BONIA] QoQ Quarter Result on 31-Dec-2008 [#2]

Stock
[BONIA] BONIA CORPORATION BHD
Announcement Date
27-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
31-Dec-2008 [#2]
Profit Trend
QoQ- -20.35%
YoY- -46.82%
Quarter Report
Latest QR
Upcoming QR
BONIA's Result
BONIA's Financial Summary
View:
Show?
Quarter Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 95,217 74,524 74,425 76,806 89,136 73,434 75,485 16.72%
PBT 10,456 6,199 7,359 7,401 8,556 4,828 8,843 11.80%
Tax -3,274 -641 -2,815 -2,433 -2,564 -1,330 -1,931 42.14%
NP 7,182 5,558 4,544 4,968 5,992 3,498 6,912 2.58%
-
NP to SH 7,151 5,503 4,424 4,735 5,945 3,677 6,757 3.84%
-
Tax Rate 31.31% 10.34% 38.25% 32.87% 29.97% 27.55% 21.84% -
Total Cost 88,035 68,966 69,881 71,838 83,144 69,936 68,573 18.10%
-
Net Worth 185,321 177,386 171,707 175,295 169,281 162,668 158,521 10.96%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div - 8,063 - - - 10,041 - -
Div Payout % - 146.52% - - - 273.08% - -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 185,321 177,386 171,707 175,295 169,281 162,668 158,521 10.96%
NOSH 201,436 201,575 202,009 201,489 201,525 200,824 198,152 1.10%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 7.54% 7.46% 6.11% 6.47% 6.72% 4.76% 9.16% -
ROE 3.86% 3.10% 2.58% 2.70% 3.51% 2.26% 4.26% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 47.27 36.97 36.84 38.12 44.23 36.57 38.09 15.46%
EPS 3.55 2.73 2.19 2.35 2.95 1.84 3.41 2.71%
DPS 0.00 4.00 0.00 0.00 0.00 5.00 0.00 -
NAPS 0.92 0.88 0.85 0.87 0.84 0.81 0.80 9.75%
Adjusted Per Share Value based on latest NOSH - 201,489
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 47.24 36.97 36.92 38.10 44.22 36.43 37.45 16.72%
EPS 3.55 2.73 2.19 2.35 2.95 1.82 3.35 3.93%
DPS 0.00 4.00 0.00 0.00 0.00 4.98 0.00 -
NAPS 0.9194 0.88 0.8518 0.8696 0.8398 0.807 0.7864 10.96%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 1.00 1.04 0.68 1.14 1.59 1.87 1.65 -
P/RPS 2.12 2.81 1.85 2.99 3.59 5.11 4.33 -37.85%
P/EPS 28.17 38.10 31.05 48.51 53.90 102.13 48.39 -30.25%
EY 3.55 2.63 3.22 2.06 1.86 0.98 2.07 43.22%
DY 0.00 3.85 0.00 0.00 0.00 2.67 0.00 -
P/NAPS 1.09 1.18 0.80 1.31 1.89 2.31 2.06 -34.55%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 26/11/09 28/08/09 28/05/09 27/02/09 24/11/08 28/08/08 26/05/08 -
Price 1.05 1.02 1.00 0.88 1.36 1.70 1.85 -
P/RPS 2.22 2.76 2.71 2.31 3.07 4.65 4.86 -40.65%
P/EPS 29.58 37.36 45.66 37.45 46.10 92.85 54.25 -33.23%
EY 3.38 2.68 2.19 2.67 2.17 1.08 1.84 49.93%
DY 0.00 3.92 0.00 0.00 0.00 2.94 0.00 -
P/NAPS 1.14 1.16 1.18 1.01 1.62 2.10 2.31 -37.52%

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