[BONIA] QoQ TTM Result on 30-Jun-2006 [#4]

Stock
[BONIA] BONIA CORPORATION BHD
Announcement Date
29-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
30-Jun-2006 [#4]
Profit Trend
QoQ- 25.69%
YoY- 70.86%
Quarter Report
Latest QR
Upcoming QR
BONIA's Result
BONIA's Financial Summary
View:
Show?
TTM Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 247,370 241,086 233,162 221,372 222,674 214,415 201,894 14.51%
PBT 32,830 29,284 24,011 21,494 18,643 16,585 15,019 68.51%
Tax -9,288 -8,916 -8,253 -7,072 -7,085 -7,277 -6,487 27.06%
NP 23,542 20,368 15,758 14,422 11,558 9,308 8,532 96.84%
-
NP to SH 22,980 19,736 15,098 13,831 11,004 9,041 8,441 95.09%
-
Tax Rate 28.29% 30.45% 34.37% 32.90% 38.00% 43.88% 43.19% -
Total Cost 223,828 220,718 217,404 206,950 211,116 205,107 193,362 10.25%
-
Net Worth 96,892 93,087 89,618 88,983 83,259 83,128 69,579 24.72%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div 4,449 4,449 4,449 4,449 4,072 4,072 4,072 6.08%
Div Payout % 19.36% 22.54% 29.47% 32.17% 37.01% 45.04% 48.25% -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 96,892 93,087 89,618 88,983 83,259 83,128 69,579 24.72%
NOSH 48,446 46,543 44,809 44,491 43,139 41,983 41,416 11.02%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin 9.52% 8.45% 6.76% 6.51% 5.19% 4.34% 4.23% -
ROE 23.72% 21.20% 16.85% 15.54% 13.22% 10.88% 12.13% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 510.61 517.98 520.35 497.56 516.17 510.71 487.48 3.14%
EPS 47.43 42.40 33.69 31.09 25.51 21.53 20.38 75.70%
DPS 9.18 9.56 9.93 10.00 9.44 9.70 9.83 -4.46%
NAPS 2.00 2.00 2.00 2.00 1.93 1.98 1.68 12.33%
Adjusted Per Share Value based on latest NOSH - 44,491
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 122.72 119.60 115.67 109.82 110.47 106.37 100.16 14.51%
EPS 11.40 9.79 7.49 6.86 5.46 4.49 4.19 95.01%
DPS 2.21 2.21 2.21 2.21 2.02 2.02 2.02 6.18%
NAPS 0.4807 0.4618 0.4446 0.4414 0.4131 0.4124 0.3452 24.72%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 1.61 0.98 0.70 0.66 0.64 0.60 0.64 -
P/RPS 0.32 0.19 0.13 0.13 0.12 0.12 0.13 82.40%
P/EPS 3.39 2.31 2.08 2.12 2.51 2.79 3.14 5.24%
EY 29.46 43.27 48.13 47.10 39.86 35.89 31.85 -5.07%
DY 5.70 9.75 14.18 15.15 14.75 16.17 15.36 -48.39%
P/NAPS 0.81 0.49 0.35 0.33 0.33 0.30 0.38 65.70%
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 24/05/07 28/02/07 22/11/06 29/08/06 24/05/06 17/03/06 23/11/05 -
Price 1.17 1.50 1.00 0.65 0.65 0.63 0.60 -
P/RPS 0.23 0.29 0.19 0.13 0.13 0.12 0.12 54.36%
P/EPS 2.47 3.54 2.97 2.09 2.55 2.93 2.94 -10.97%
EY 40.54 28.27 33.69 47.83 39.24 34.18 33.97 12.52%
DY 7.85 6.37 9.93 15.38 14.52 15.40 16.39 -38.81%
P/NAPS 0.59 0.75 0.50 0.33 0.34 0.32 0.36 39.04%

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