[BONIA] QoQ Quarter Result on 31-Dec-2009 [#2]

Stock
[BONIA] BONIA CORPORATION BHD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
31-Dec-2009 [#2]
Profit Trend
QoQ- 0.18%
YoY- 51.3%
Quarter Report
Latest QR
Upcoming QR
BONIA's Result
BONIA's Financial Summary
View:
Show?
Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 102,447 82,681 92,219 89,982 95,217 74,524 74,425 23.71%
PBT 14,742 12,359 12,369 10,271 10,456 6,199 7,359 58.84%
Tax -4,557 -2,374 -3,336 -3,268 -3,274 -641 -2,815 37.82%
NP 10,185 9,985 9,033 7,003 7,182 5,558 4,544 71.18%
-
NP to SH 10,017 10,409 8,823 7,164 7,151 5,503 4,424 72.34%
-
Tax Rate 30.91% 19.21% 26.97% 31.82% 31.31% 10.34% 38.25% -
Total Cost 92,262 72,696 83,186 82,979 88,035 68,966 69,881 20.32%
-
Net Worth 209,611 203,491 193,380 185,658 185,321 177,386 171,707 14.20%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - 10,073 - - - 8,063 - -
Div Payout % - 96.78% - - - 146.52% - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 209,611 203,491 193,380 185,658 185,321 177,386 171,707 14.20%
NOSH 201,549 201,477 201,438 201,802 201,436 201,575 202,009 -0.15%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 9.94% 12.08% 9.80% 7.78% 7.54% 7.46% 6.11% -
ROE 4.78% 5.12% 4.56% 3.86% 3.86% 3.10% 2.58% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 50.83 41.04 45.78 44.59 47.27 36.97 36.84 23.91%
EPS 4.97 5.16 4.38 3.55 3.55 2.73 2.19 72.60%
DPS 0.00 5.00 0.00 0.00 0.00 4.00 0.00 -
NAPS 1.04 1.01 0.96 0.92 0.92 0.88 0.85 14.38%
Adjusted Per Share Value based on latest NOSH - 201,802
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 51.08 41.23 45.98 44.87 47.48 37.16 37.11 23.71%
EPS 4.99 5.19 4.40 3.57 3.57 2.74 2.21 72.02%
DPS 0.00 5.02 0.00 0.00 0.00 4.02 0.00 -
NAPS 1.0452 1.0147 0.9643 0.9258 0.9241 0.8845 0.8562 14.20%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 1.66 1.05 1.03 1.05 1.00 1.04 0.68 -
P/RPS 3.27 2.56 2.25 2.35 2.12 2.81 1.85 46.13%
P/EPS 33.40 20.32 23.52 29.58 28.17 38.10 31.05 4.97%
EY 2.99 4.92 4.25 3.38 3.55 2.63 3.22 -4.81%
DY 0.00 4.76 0.00 0.00 0.00 3.85 0.00 -
P/NAPS 1.60 1.04 1.07 1.14 1.09 1.18 0.80 58.67%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 24/11/10 30/08/10 26/05/10 25/02/10 26/11/09 28/08/09 28/05/09 -
Price 1.71 1.32 1.01 1.02 1.05 1.02 1.00 -
P/RPS 3.36 3.22 2.21 2.29 2.22 2.76 2.71 15.39%
P/EPS 34.41 25.55 23.06 28.73 29.58 37.36 45.66 -17.17%
EY 2.91 3.91 4.34 3.48 3.38 2.68 2.19 20.84%
DY 0.00 3.79 0.00 0.00 0.00 3.92 0.00 -
P/NAPS 1.64 1.31 1.05 1.11 1.14 1.16 1.18 24.51%

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