[BONIA] QoQ TTM Result on 30-Sep-2009 [#1]

Stock
[BONIA] BONIA CORPORATION BHD
Announcement Date
26-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
30-Sep-2009 [#1]
Profit Trend
QoQ- 5.85%
YoY- -13.72%
Quarter Report
Latest QR
Upcoming QR
BONIA's Result
BONIA's Financial Summary
View:
Show?
TTM Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 360,099 351,942 334,148 320,972 314,891 313,801 314,861 9.38%
PBT 45,455 39,295 34,285 31,415 29,515 28,144 29,628 33.12%
Tax -12,252 -10,519 -9,998 -9,163 -8,453 -9,142 -8,258 30.17%
NP 33,203 28,776 24,287 22,252 21,062 19,002 21,370 34.25%
-
NP to SH 33,547 28,641 24,242 21,813 20,607 18,781 21,114 36.27%
-
Tax Rate 26.95% 26.77% 29.16% 29.17% 28.64% 32.48% 27.87% -
Total Cost 326,896 323,166 309,861 298,720 293,829 294,799 293,491 7.47%
-
Net Worth 203,491 193,380 185,658 185,321 177,386 171,707 175,295 10.48%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div 10,073 8,063 8,063 8,063 8,063 10,041 10,041 0.21%
Div Payout % 30.03% 28.15% 33.26% 36.96% 39.13% 53.46% 47.56% -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 203,491 193,380 185,658 185,321 177,386 171,707 175,295 10.48%
NOSH 201,477 201,438 201,802 201,436 201,575 202,009 201,489 -0.00%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 9.22% 8.18% 7.27% 6.93% 6.69% 6.06% 6.79% -
ROE 16.49% 14.81% 13.06% 11.77% 11.62% 10.94% 12.04% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 178.73 174.71 165.58 159.34 156.22 155.34 156.27 9.39%
EPS 16.65 14.22 12.01 10.83 10.22 9.30 10.48 36.27%
DPS 5.00 4.00 4.00 4.00 4.00 5.00 5.00 0.00%
NAPS 1.01 0.96 0.92 0.92 0.88 0.85 0.87 10.48%
Adjusted Per Share Value based on latest NOSH - 201,436
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 179.56 175.49 166.62 160.05 157.02 156.48 157.00 9.39%
EPS 16.73 14.28 12.09 10.88 10.28 9.37 10.53 36.27%
DPS 5.02 4.02 4.02 4.02 4.02 5.01 5.01 0.13%
NAPS 1.0147 0.9643 0.9258 0.9241 0.8845 0.8562 0.8741 10.48%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 1.05 1.03 1.05 1.00 1.04 0.68 1.14 -
P/RPS 0.59 0.59 0.63 0.63 0.67 0.44 0.73 -13.26%
P/EPS 6.31 7.24 8.74 9.23 10.17 7.31 10.88 -30.52%
EY 15.86 13.80 11.44 10.83 9.83 13.67 9.19 44.02%
DY 4.76 3.88 3.81 4.00 3.85 7.35 4.39 5.55%
P/NAPS 1.04 1.07 1.14 1.09 1.18 0.80 1.31 -14.29%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/08/10 26/05/10 25/02/10 26/11/09 28/08/09 28/05/09 27/02/09 -
Price 1.32 1.01 1.02 1.05 1.02 1.00 0.88 -
P/RPS 0.74 0.58 0.62 0.66 0.65 0.64 0.56 20.48%
P/EPS 7.93 7.10 8.49 9.70 9.98 10.76 8.40 -3.77%
EY 12.61 14.08 11.78 10.31 10.02 9.30 11.91 3.89%
DY 3.79 3.96 3.92 3.81 3.92 5.00 5.68 -23.69%
P/NAPS 1.31 1.05 1.11 1.14 1.16 1.18 1.01 18.98%

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