[BONIA] QoQ TTM Result on 30-Jun-2007 [#4]

Stock
[BONIA] BONIA CORPORATION BHD
Announcement Date
27-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
30-Jun-2007 [#4]
Profit Trend
QoQ- 22.73%
YoY- 103.91%
Quarter Report
Latest QR
Upcoming QR
BONIA's Result
BONIA's Financial Summary
View:
Show?
TTM Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 285,980 269,595 257,973 246,346 247,370 241,086 233,162 14.56%
PBT 42,778 42,475 43,223 37,112 32,830 29,284 24,011 46.91%
Tax -9,050 -9,299 -9,024 -8,429 -9,288 -8,916 -8,253 6.33%
NP 33,728 33,176 34,199 28,683 23,542 20,368 15,758 66.00%
-
NP to SH 33,319 32,705 33,646 28,203 22,980 19,736 15,098 69.42%
-
Tax Rate 21.16% 21.89% 20.88% 22.71% 28.29% 30.45% 34.37% -
Total Cost 252,252 236,419 223,774 217,663 223,828 220,718 217,404 10.40%
-
Net Worth 158,521 150,361 145,815 131,949 96,892 93,087 89,618 46.20%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div 5,654 5,654 5,654 5,654 4,449 4,449 4,449 17.30%
Div Payout % 16.97% 17.29% 16.81% 20.05% 19.36% 22.54% 29.47% -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 158,521 150,361 145,815 131,949 96,892 93,087 89,618 46.20%
NOSH 198,152 197,844 197,048 188,499 48,446 46,543 44,809 169.17%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin 11.79% 12.31% 13.26% 11.64% 9.52% 8.45% 6.76% -
ROE 21.02% 21.75% 23.07% 21.37% 23.72% 21.20% 16.85% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 144.32 136.27 130.92 130.69 510.61 517.98 520.35 -57.43%
EPS 16.81 16.53 17.08 14.96 47.43 42.40 33.69 -37.06%
DPS 2.85 2.86 2.87 3.00 9.18 9.56 9.93 -56.45%
NAPS 0.80 0.76 0.74 0.70 2.00 2.00 2.00 -45.68%
Adjusted Per Share Value based on latest NOSH - 188,499
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 142.60 134.43 128.64 122.84 123.35 120.22 116.27 14.56%
EPS 16.61 16.31 16.78 14.06 11.46 9.84 7.53 69.37%
DPS 2.82 2.82 2.82 2.82 2.22 2.22 2.22 17.27%
NAPS 0.7905 0.7498 0.7271 0.658 0.4832 0.4642 0.4469 46.20%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 1.65 2.10 1.68 1.91 1.61 0.98 0.70 -
P/RPS 1.14 1.54 1.28 1.46 0.32 0.19 0.13 324.68%
P/EPS 9.81 12.70 9.84 12.77 3.39 2.31 2.08 180.97%
EY 10.19 7.87 10.16 7.83 29.46 43.27 48.13 -64.44%
DY 1.73 1.36 1.71 1.57 5.70 9.75 14.18 -75.36%
P/NAPS 2.06 2.76 2.27 2.73 0.81 0.49 0.35 225.63%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 26/05/08 20/02/08 15/11/07 27/08/07 24/05/07 28/02/07 22/11/06 -
Price 1.85 1.90 2.01 1.75 1.17 1.50 1.00 -
P/RPS 1.28 1.39 1.54 1.34 0.23 0.29 0.19 256.28%
P/EPS 11.00 11.49 11.77 11.70 2.47 3.54 2.97 139.19%
EY 9.09 8.70 8.50 8.55 40.54 28.27 33.69 -58.21%
DY 1.54 1.50 1.43 1.71 7.85 6.37 9.93 -71.10%
P/NAPS 2.31 2.50 2.72 2.50 0.59 0.75 0.50 177.13%

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