[BONIA] QoQ TTM Result on 30-Jun-2003 [#4]

Stock
[BONIA] BONIA CORPORATION BHD
Announcement Date
22-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
30-Jun-2003 [#4]
Profit Trend
QoQ- -29.41%
YoY- -16.28%
Quarter Report
Latest QR
Upcoming QR
BONIA's Result
BONIA's Financial Summary
View:
Show?
TTM Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 128,939 122,609 120,415 119,196 121,080 113,959 99,545 18.80%
PBT 7,172 6,328 6,019 5,865 6,680 6,526 5,700 16.53%
Tax -3,345 -2,993 -3,595 -3,520 -3,358 -3,176 -2,347 26.61%
NP 3,827 3,335 2,424 2,345 3,322 3,350 3,353 9.20%
-
NP to SH 3,827 3,335 2,424 2,345 3,322 3,350 3,353 9.20%
-
Tax Rate 46.64% 47.30% 59.73% 60.02% 50.27% 48.67% 41.18% -
Total Cost 125,112 119,274 117,991 116,851 117,758 110,609 96,192 19.13%
-
Net Worth 54,176 53,682 50,893 49,844 50,673 50,399 48,799 7.21%
Dividend
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Div 2,009 2,009 2,009 2,009 - - - -
Div Payout % 52.52% 60.27% 82.91% 85.71% - - - -
Equity
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Net Worth 54,176 53,682 50,893 49,844 50,673 50,399 48,799 7.21%
NOSH 40,429 40,362 40,391 40,196 40,217 40,000 39,999 0.71%
Ratio Analysis
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
NP Margin 2.97% 2.72% 2.01% 1.97% 2.74% 2.94% 3.37% -
ROE 7.06% 6.21% 4.76% 4.70% 6.56% 6.65% 6.87% -
Per Share
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 318.92 303.77 298.12 296.53 301.06 284.90 248.86 17.96%
EPS 9.47 8.26 6.00 5.83 8.26 8.38 8.38 8.48%
DPS 5.00 5.00 5.00 5.00 0.00 0.00 0.00 -
NAPS 1.34 1.33 1.26 1.24 1.26 1.26 1.22 6.44%
Adjusted Per Share Value based on latest NOSH - 40,196
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 63.97 60.83 59.74 59.13 60.07 56.54 49.38 18.81%
EPS 1.90 1.65 1.20 1.16 1.65 1.66 1.66 9.41%
DPS 1.00 1.00 1.00 1.00 0.00 0.00 0.00 -
NAPS 0.2688 0.2663 0.2525 0.2473 0.2514 0.25 0.2421 7.21%
Price Multiplier on Financial Quarter End Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 -
Price 0.68 0.70 0.65 0.70 0.58 0.63 0.69 -
P/RPS 0.21 0.23 0.22 0.24 0.19 0.22 0.28 -17.43%
P/EPS 7.18 8.47 10.83 12.00 7.02 7.52 8.23 -8.68%
EY 13.92 11.80 9.23 8.33 14.24 13.29 12.15 9.48%
DY 7.35 7.14 7.69 7.14 0.00 0.00 0.00 -
P/NAPS 0.51 0.53 0.52 0.56 0.46 0.50 0.57 -7.14%
Price Multiplier on Announcement Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 18/05/04 18/02/04 18/11/03 22/08/03 19/05/03 24/02/03 27/11/02 -
Price 0.57 0.71 0.69 0.75 0.58 0.62 0.67 -
P/RPS 0.18 0.23 0.23 0.25 0.19 0.22 0.27 -23.66%
P/EPS 6.02 8.59 11.50 12.86 7.02 7.40 7.99 -17.18%
EY 16.61 11.64 8.70 7.78 14.24 13.51 12.51 20.78%
DY 8.77 7.04 7.25 6.67 0.00 0.00 0.00 -
P/NAPS 0.43 0.53 0.55 0.60 0.46 0.49 0.55 -15.12%

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