[BONIA] QoQ TTM Result on 31-Dec-2007 [#2]

Stock
[BONIA] BONIA CORPORATION BHD
Announcement Date
20-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
31-Dec-2007 [#2]
Profit Trend
QoQ- -2.8%
YoY- 65.71%
Quarter Report
Latest QR
Upcoming QR
BONIA's Result
BONIA's Financial Summary
View:
Show?
TTM Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 318,700 300,189 285,980 269,595 257,973 246,346 247,370 18.34%
PBT 35,014 38,334 42,778 42,475 43,223 37,112 32,830 4.37%
Tax -9,643 -10,111 -9,050 -9,299 -9,024 -8,429 -9,288 2.52%
NP 25,371 28,223 33,728 33,176 34,199 28,683 23,542 5.10%
-
NP to SH 25,282 27,948 33,319 32,705 33,646 28,203 22,980 6.55%
-
Tax Rate 27.54% 26.38% 21.16% 21.89% 20.88% 22.71% 28.29% -
Total Cost 293,329 271,966 252,252 236,419 223,774 217,663 223,828 19.69%
-
Net Worth 169,281 162,668 158,521 150,361 145,815 131,949 96,892 44.91%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div 10,041 10,041 5,654 5,654 5,654 5,654 4,449 71.80%
Div Payout % 39.72% 35.93% 16.97% 17.29% 16.81% 20.05% 19.36% -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 169,281 162,668 158,521 150,361 145,815 131,949 96,892 44.91%
NOSH 201,525 200,824 198,152 197,844 197,048 188,499 48,446 157.98%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 7.96% 9.40% 11.79% 12.31% 13.26% 11.64% 9.52% -
ROE 14.93% 17.18% 21.02% 21.75% 23.07% 21.37% 23.72% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 158.14 149.48 144.32 136.27 130.92 130.69 510.61 -54.12%
EPS 12.55 13.92 16.81 16.53 17.08 14.96 47.43 -58.68%
DPS 5.00 5.00 2.85 2.86 2.87 3.00 9.18 -33.23%
NAPS 0.84 0.81 0.80 0.76 0.74 0.70 2.00 -43.82%
Adjusted Per Share Value based on latest NOSH - 197,844
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 158.92 149.69 142.60 134.43 128.64 122.84 123.35 18.34%
EPS 12.61 13.94 16.61 16.31 16.78 14.06 11.46 6.56%
DPS 5.01 5.01 2.82 2.82 2.82 2.82 2.22 71.79%
NAPS 0.8441 0.8111 0.7905 0.7498 0.7271 0.658 0.4832 44.90%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 1.59 1.87 1.65 2.10 1.68 1.91 1.61 -
P/RPS 1.01 1.25 1.14 1.54 1.28 1.46 0.32 114.71%
P/EPS 12.67 13.44 9.81 12.70 9.84 12.77 3.39 140.25%
EY 7.89 7.44 10.19 7.87 10.16 7.83 29.46 -58.35%
DY 3.14 2.67 1.73 1.36 1.71 1.57 5.70 -32.72%
P/NAPS 1.89 2.31 2.06 2.76 2.27 2.73 0.81 75.64%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 24/11/08 28/08/08 26/05/08 20/02/08 15/11/07 27/08/07 24/05/07 -
Price 1.36 1.70 1.85 1.90 2.01 1.75 1.17 -
P/RPS 0.86 1.14 1.28 1.39 1.54 1.34 0.23 140.32%
P/EPS 10.84 12.22 11.00 11.49 11.77 11.70 2.47 167.33%
EY 9.22 8.19 9.09 8.70 8.50 8.55 40.54 -62.64%
DY 3.68 2.94 1.54 1.50 1.43 1.71 7.85 -39.57%
P/NAPS 1.62 2.10 2.31 2.50 2.72 2.50 0.59 95.72%

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