[BONIA] QoQ TTM Result on 30-Sep-2010 [#1]

Stock
[BONIA] BONIA CORPORATION BHD
Announcement Date
24-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
30-Sep-2010 [#1]
Profit Trend
QoQ- 8.54%
YoY- 66.93%
Quarter Report
Latest QR
Upcoming QR
BONIA's Result
BONIA's Financial Summary
View:
Show?
TTM Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 461,381 417,400 381,554 367,329 360,099 351,942 334,148 24.07%
PBT 56,546 57,316 52,839 49,741 45,455 39,295 34,285 39.72%
Tax -13,942 -14,679 -14,291 -13,535 -12,252 -10,519 -9,998 24.89%
NP 42,604 42,637 38,548 36,206 33,203 28,776 24,287 45.60%
-
NP to SH 39,152 41,372 38,429 36,413 33,547 28,641 24,242 37.77%
-
Tax Rate 24.66% 25.61% 27.05% 27.21% 26.95% 26.77% 29.16% -
Total Cost 418,777 374,763 343,006 331,123 326,896 323,166 309,861 22.30%
-
Net Worth 232,093 227,664 215,881 209,611 203,491 193,380 185,658 16.09%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div 10,082 15,110 10,073 10,073 10,073 8,063 8,063 16.11%
Div Payout % 25.75% 36.52% 26.21% 27.67% 30.03% 28.15% 33.26% -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 232,093 227,664 215,881 209,611 203,491 193,380 185,658 16.09%
NOSH 201,820 201,472 201,758 201,549 201,477 201,438 201,802 0.00%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 9.23% 10.21% 10.10% 9.86% 9.22% 8.18% 7.27% -
ROE 16.87% 18.17% 17.80% 17.37% 16.49% 14.81% 13.06% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 228.61 207.17 189.11 182.25 178.73 174.71 165.58 24.06%
EPS 19.40 20.53 19.05 18.07 16.65 14.22 12.01 37.79%
DPS 5.00 7.50 5.00 5.00 5.00 4.00 4.00 16.08%
NAPS 1.15 1.13 1.07 1.04 1.01 0.96 0.92 16.08%
Adjusted Per Share Value based on latest NOSH - 201,549
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 228.89 207.07 189.29 182.23 178.65 174.60 165.77 24.07%
EPS 19.42 20.52 19.06 18.06 16.64 14.21 12.03 37.73%
DPS 5.00 7.50 5.00 5.00 5.00 4.00 4.00 16.08%
NAPS 1.1514 1.1294 1.071 1.0399 1.0095 0.9594 0.9211 16.08%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 1.81 1.77 1.76 1.66 1.05 1.03 1.05 -
P/RPS 0.79 0.85 0.93 0.91 0.59 0.59 0.63 16.33%
P/EPS 9.33 8.62 9.24 9.19 6.31 7.24 8.74 4.46%
EY 10.72 11.60 10.82 10.88 15.86 13.80 11.44 -4.25%
DY 2.76 4.24 2.84 3.01 4.76 3.88 3.81 -19.38%
P/NAPS 1.57 1.57 1.64 1.60 1.04 1.07 1.14 23.85%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 26/08/11 25/05/11 23/02/11 24/11/10 30/08/10 26/05/10 25/02/10 -
Price 1.70 1.75 1.70 1.71 1.32 1.01 1.02 -
P/RPS 0.74 0.84 0.90 0.94 0.74 0.58 0.62 12.55%
P/EPS 8.76 8.52 8.93 9.47 7.93 7.10 8.49 2.11%
EY 11.41 11.73 11.20 10.57 12.61 14.08 11.78 -2.11%
DY 2.94 4.29 2.94 2.92 3.79 3.96 3.92 -17.49%
P/NAPS 1.48 1.55 1.59 1.64 1.31 1.05 1.11 21.20%

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