[BONIA] QoQ TTM Result on 31-Dec-2006 [#2]

Stock
[BONIA] BONIA CORPORATION BHD
Announcement Date
28-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
31-Dec-2006 [#2]
Profit Trend
QoQ- 30.72%
YoY- 118.29%
Quarter Report
Latest QR
Upcoming QR
BONIA's Result
BONIA's Financial Summary
View:
Show?
TTM Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 257,973 246,346 247,370 241,086 233,162 221,372 222,674 10.29%
PBT 43,223 37,112 32,830 29,284 24,011 21,494 18,643 75.08%
Tax -9,024 -8,429 -9,288 -8,916 -8,253 -7,072 -7,085 17.48%
NP 34,199 28,683 23,542 20,368 15,758 14,422 11,558 105.96%
-
NP to SH 33,646 28,203 22,980 19,736 15,098 13,831 11,004 110.51%
-
Tax Rate 20.88% 22.71% 28.29% 30.45% 34.37% 32.90% 38.00% -
Total Cost 223,774 217,663 223,828 220,718 217,404 206,950 211,116 3.95%
-
Net Worth 145,815 131,949 96,892 93,087 89,618 88,983 83,259 45.24%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div 5,654 5,654 4,449 4,449 4,449 4,449 4,072 24.43%
Div Payout % 16.81% 20.05% 19.36% 22.54% 29.47% 32.17% 37.01% -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 145,815 131,949 96,892 93,087 89,618 88,983 83,259 45.24%
NOSH 197,048 188,499 48,446 46,543 44,809 44,491 43,139 175.04%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 13.26% 11.64% 9.52% 8.45% 6.76% 6.51% 5.19% -
ROE 23.07% 21.37% 23.72% 21.20% 16.85% 15.54% 13.22% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 130.92 130.69 510.61 517.98 520.35 497.56 516.17 -59.89%
EPS 17.08 14.96 47.43 42.40 33.69 31.09 25.51 -23.44%
DPS 2.87 3.00 9.18 9.56 9.93 10.00 9.44 -54.75%
NAPS 0.74 0.70 2.00 2.00 2.00 2.00 1.93 -47.19%
Adjusted Per Share Value based on latest NOSH - 46,543
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 127.98 122.21 122.72 119.60 115.67 109.82 110.47 10.29%
EPS 16.69 13.99 11.40 9.79 7.49 6.86 5.46 110.48%
DPS 2.81 2.81 2.21 2.21 2.21 2.21 2.02 24.58%
NAPS 0.7234 0.6546 0.4807 0.4618 0.4446 0.4414 0.4131 45.23%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 1.68 1.91 1.61 0.98 0.70 0.66 0.64 -
P/RPS 1.28 1.46 0.32 0.19 0.13 0.13 0.12 383.86%
P/EPS 9.84 12.77 3.39 2.31 2.08 2.12 2.51 148.42%
EY 10.16 7.83 29.46 43.27 48.13 47.10 39.86 -59.76%
DY 1.71 1.57 5.70 9.75 14.18 15.15 14.75 -76.19%
P/NAPS 2.27 2.73 0.81 0.49 0.35 0.33 0.33 261.26%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 15/11/07 27/08/07 24/05/07 28/02/07 22/11/06 29/08/06 24/05/06 -
Price 2.01 1.75 1.17 1.50 1.00 0.65 0.65 -
P/RPS 1.54 1.34 0.23 0.29 0.19 0.13 0.13 418.87%
P/EPS 11.77 11.70 2.47 3.54 2.97 2.09 2.55 176.96%
EY 8.50 8.55 40.54 28.27 33.69 47.83 39.24 -63.89%
DY 1.43 1.71 7.85 6.37 9.93 15.38 14.52 -78.64%
P/NAPS 2.72 2.50 0.59 0.75 0.50 0.33 0.34 299.49%

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