[BONIA] QoQ TTM Result on 31-Dec-2005 [#2]

Stock
[BONIA] BONIA CORPORATION BHD
Announcement Date
17-Mar-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
31-Dec-2005 [#2]
Profit Trend
QoQ- 7.11%
YoY- -13.18%
Quarter Report
Latest QR
Upcoming QR
BONIA's Result
BONIA's Financial Summary
View:
Show?
TTM Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 233,162 221,372 222,674 214,415 201,894 192,037 174,878 21.11%
PBT 24,011 21,494 18,643 16,585 15,019 14,376 16,669 27.51%
Tax -8,253 -7,072 -7,085 -7,277 -6,487 -6,281 -7,107 10.46%
NP 15,758 14,422 11,558 9,308 8,532 8,095 9,562 39.47%
-
NP to SH 15,098 13,831 11,004 9,041 8,441 8,095 9,562 35.55%
-
Tax Rate 34.37% 32.90% 38.00% 43.88% 43.19% 43.69% 42.64% -
Total Cost 217,404 206,950 211,116 205,107 193,362 183,942 165,316 20.01%
-
Net Worth 89,618 88,983 83,259 83,128 69,579 40,724 62,264 27.45%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div 4,449 4,449 4,072 4,072 4,072 4,072 2,020 69.19%
Div Payout % 29.47% 32.17% 37.01% 45.04% 48.25% 50.31% 21.13% -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 89,618 88,983 83,259 83,128 69,579 40,724 62,264 27.45%
NOSH 44,809 44,491 43,139 41,983 41,416 40,724 40,695 6.62%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 6.76% 6.51% 5.19% 4.34% 4.23% 4.22% 5.47% -
ROE 16.85% 15.54% 13.22% 10.88% 12.13% 19.88% 15.36% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 520.35 497.56 516.17 510.71 487.48 471.55 429.72 13.59%
EPS 33.69 31.09 25.51 21.53 20.38 19.88 23.50 27.11%
DPS 9.93 10.00 9.44 9.70 9.83 10.00 5.00 57.93%
NAPS 2.00 2.00 1.93 1.98 1.68 1.00 1.53 19.53%
Adjusted Per Share Value based on latest NOSH - 41,983
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 116.27 110.39 111.04 106.92 100.67 95.76 87.20 21.12%
EPS 7.53 6.90 5.49 4.51 4.21 4.04 4.77 35.53%
DPS 2.22 2.22 2.03 2.03 2.03 2.03 1.01 68.97%
NAPS 0.4469 0.4437 0.4152 0.4145 0.347 0.2031 0.3105 27.44%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 0.70 0.66 0.64 0.60 0.64 0.57 0.58 -
P/RPS 0.13 0.13 0.12 0.12 0.13 0.12 0.13 0.00%
P/EPS 2.08 2.12 2.51 2.79 3.14 2.87 2.47 -10.81%
EY 48.13 47.10 39.86 35.89 31.85 34.87 40.51 12.16%
DY 14.18 15.15 14.75 16.17 15.36 17.54 8.62 39.30%
P/NAPS 0.35 0.33 0.33 0.30 0.38 0.57 0.38 -5.33%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 22/11/06 29/08/06 24/05/06 17/03/06 23/11/05 29/08/05 25/05/05 -
Price 1.00 0.65 0.65 0.63 0.60 0.56 0.60 -
P/RPS 0.19 0.13 0.13 0.12 0.12 0.12 0.14 22.55%
P/EPS 2.97 2.09 2.55 2.93 2.94 2.82 2.55 10.68%
EY 33.69 47.83 39.24 34.18 33.97 35.50 39.16 -9.53%
DY 9.93 15.38 14.52 15.40 16.39 17.86 8.33 12.41%
P/NAPS 0.50 0.33 0.34 0.32 0.36 0.56 0.39 17.99%

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