[BONIA] QoQ TTM Result on 30-Sep-2007 [#1]

Stock
[BONIA] BONIA CORPORATION BHD
Announcement Date
15-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
30-Sep-2007 [#1]
Profit Trend
QoQ- 19.3%
YoY- 122.85%
Quarter Report
Latest QR
Upcoming QR
BONIA's Result
BONIA's Financial Summary
View:
Show?
TTM Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 300,189 285,980 269,595 257,973 246,346 247,370 241,086 15.75%
PBT 38,334 42,778 42,475 43,223 37,112 32,830 29,284 19.68%
Tax -10,111 -9,050 -9,299 -9,024 -8,429 -9,288 -8,916 8.75%
NP 28,223 33,728 33,176 34,199 28,683 23,542 20,368 24.31%
-
NP to SH 27,948 33,319 32,705 33,646 28,203 22,980 19,736 26.13%
-
Tax Rate 26.38% 21.16% 21.89% 20.88% 22.71% 28.29% 30.45% -
Total Cost 271,966 252,252 236,419 223,774 217,663 223,828 220,718 14.94%
-
Net Worth 162,668 158,521 150,361 145,815 131,949 96,892 93,087 45.12%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div 10,041 5,654 5,654 5,654 5,654 4,449 4,449 72.14%
Div Payout % 35.93% 16.97% 17.29% 16.81% 20.05% 19.36% 22.54% -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 162,668 158,521 150,361 145,815 131,949 96,892 93,087 45.12%
NOSH 200,824 198,152 197,844 197,048 188,499 48,446 46,543 165.27%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 9.40% 11.79% 12.31% 13.26% 11.64% 9.52% 8.45% -
ROE 17.18% 21.02% 21.75% 23.07% 21.37% 23.72% 21.20% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 149.48 144.32 136.27 130.92 130.69 510.61 517.98 -56.36%
EPS 13.92 16.81 16.53 17.08 14.96 47.43 42.40 -52.44%
DPS 5.00 2.85 2.86 2.87 3.00 9.18 9.56 -35.11%
NAPS 0.81 0.80 0.76 0.74 0.70 2.00 2.00 -45.29%
Adjusted Per Share Value based on latest NOSH - 197,048
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 149.69 142.60 134.43 128.64 122.84 123.35 120.22 15.75%
EPS 13.94 16.61 16.31 16.78 14.06 11.46 9.84 26.16%
DPS 5.01 2.82 2.82 2.82 2.82 2.22 2.22 72.13%
NAPS 0.8111 0.7905 0.7498 0.7271 0.658 0.4832 0.4642 45.11%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 1.87 1.65 2.10 1.68 1.91 1.61 0.98 -
P/RPS 1.25 1.14 1.54 1.28 1.46 0.32 0.19 251.50%
P/EPS 13.44 9.81 12.70 9.84 12.77 3.39 2.31 223.83%
EY 7.44 10.19 7.87 10.16 7.83 29.46 43.27 -69.11%
DY 2.67 1.73 1.36 1.71 1.57 5.70 9.75 -57.86%
P/NAPS 2.31 2.06 2.76 2.27 2.73 0.81 0.49 181.41%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 28/08/08 26/05/08 20/02/08 15/11/07 27/08/07 24/05/07 28/02/07 -
Price 1.70 1.85 1.90 2.01 1.75 1.17 1.50 -
P/RPS 1.14 1.28 1.39 1.54 1.34 0.23 0.29 149.28%
P/EPS 12.22 11.00 11.49 11.77 11.70 2.47 3.54 128.58%
EY 8.19 9.09 8.70 8.50 8.55 40.54 28.27 -56.25%
DY 2.94 1.54 1.50 1.43 1.71 7.85 6.37 -40.30%
P/NAPS 2.10 2.31 2.50 2.72 2.50 0.59 0.75 98.78%

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