[BONIA] QoQ Quarter Result on 31-Mar-2011 [#3]

Stock
[BONIA] BONIA CORPORATION BHD
Announcement Date
25-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
31-Mar-2011 [#3]
Profit Trend
QoQ- 28.17%
YoY- 33.36%
Quarter Report
Latest QR
Upcoming QR
BONIA's Result
BONIA's Financial Summary
View:
Show?
Quarter Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 151,462 152,233 126,662 128,065 104,207 102,447 82,681 49.55%
PBT 21,194 31,625 11,589 16,846 13,369 14,742 12,359 43.12%
Tax -6,278 -8,075 -1,637 -3,724 -4,024 -4,557 -2,374 90.89%
NP 14,916 23,550 9,952 13,122 9,345 10,185 9,985 30.58%
-
NP to SH 13,212 20,013 8,189 11,766 9,180 10,017 10,409 17.17%
-
Tax Rate 29.62% 25.53% 14.13% 22.11% 30.10% 30.91% 19.21% -
Total Cost 136,546 128,683 116,710 114,943 94,862 92,262 72,696 52.05%
-
Net Worth 260,205 251,925 232,093 227,664 215,881 209,611 203,491 17.75%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div - - 5,045 5,036 - - 10,073 -
Div Payout % - - 61.61% 42.81% - - 96.78% -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 260,205 251,925 232,093 227,664 215,881 209,611 203,491 17.75%
NOSH 201,709 201,540 201,820 201,472 201,758 201,549 201,477 0.07%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 9.85% 15.47% 7.86% 10.25% 8.97% 9.94% 12.08% -
ROE 5.08% 7.94% 3.53% 5.17% 4.25% 4.78% 5.12% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 75.09 75.53 62.76 63.56 51.65 50.83 41.04 49.43%
EPS 6.55 9.93 4.06 5.84 4.55 4.97 5.16 17.18%
DPS 0.00 0.00 2.50 2.50 0.00 0.00 5.00 -
NAPS 1.29 1.25 1.15 1.13 1.07 1.04 1.01 17.66%
Adjusted Per Share Value based on latest NOSH - 201,472
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 75.53 75.91 63.16 63.86 51.96 51.08 41.23 49.55%
EPS 6.59 9.98 4.08 5.87 4.58 4.99 5.19 17.20%
DPS 0.00 0.00 2.52 2.51 0.00 0.00 5.02 -
NAPS 1.2975 1.2562 1.1573 1.1352 1.0765 1.0452 1.0147 17.75%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 2.04 1.60 1.81 1.77 1.76 1.66 1.05 -
P/RPS 2.72 2.12 2.88 2.78 3.41 3.27 2.56 4.11%
P/EPS 31.15 16.11 44.61 30.31 38.68 33.40 20.32 32.84%
EY 3.21 6.21 2.24 3.30 2.59 2.99 4.92 -24.71%
DY 0.00 0.00 1.38 1.41 0.00 0.00 4.76 -
P/NAPS 1.58 1.28 1.57 1.57 1.64 1.60 1.04 32.05%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 23/02/12 29/11/11 26/08/11 25/05/11 23/02/11 24/11/10 30/08/10 -
Price 2.27 1.68 1.70 1.75 1.70 1.71 1.32 -
P/RPS 3.02 2.22 2.71 2.75 3.29 3.36 3.22 -4.17%
P/EPS 34.66 16.92 41.90 29.97 37.36 34.41 25.55 22.47%
EY 2.89 5.91 2.39 3.34 2.68 2.91 3.91 -18.20%
DY 0.00 0.00 1.47 1.43 0.00 0.00 3.79 -
P/NAPS 1.76 1.34 1.48 1.55 1.59 1.64 1.31 21.69%

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