[BONIA] QoQ TTM Result on 31-Mar-2002 [#3]

Stock
[BONIA] BONIA CORPORATION BHD
Announcement Date
04-Jul-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2002
Quarter
31-Mar-2002 [#3]
Profit Trend
QoQ- 48.88%
YoY- 34.33%
Quarter Report
Latest QR
Upcoming QR
BONIA's Result
BONIA's Financial Summary
View:
Show?
TTM Result
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Revenue 113,959 99,545 93,033 86,120 83,725 82,131 82,381 24.07%
PBT 6,526 5,700 4,969 5,480 3,617 3,164 4,232 33.37%
Tax -3,176 -2,347 -2,168 -2,303 -1,483 -1,436 -1,813 45.17%
NP 3,350 3,353 2,801 3,177 2,134 1,728 2,419 24.16%
-
NP to SH 3,350 3,353 2,801 3,177 2,134 1,728 2,419 24.16%
-
Tax Rate 48.67% 41.18% 43.63% 42.03% 41.00% 45.39% 42.84% -
Total Cost 110,609 96,192 90,232 82,943 81,591 80,403 79,962 24.07%
-
Net Worth 50,399 48,799 47,482 41,129 44,345 43,390 42,567 11.88%
Dividend
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Div - - - 1,662 1,662 1,662 1,662 -
Div Payout % - - - 52.34% 77.92% 96.23% 68.74% -
Equity
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Net Worth 50,399 48,799 47,482 41,129 44,345 43,390 42,567 11.88%
NOSH 40,000 39,999 39,900 34,274 33,342 33,377 33,255 13.06%
Ratio Analysis
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
NP Margin 2.94% 3.37% 3.01% 3.69% 2.55% 2.10% 2.94% -
ROE 6.65% 6.87% 5.90% 7.72% 4.81% 3.98% 5.68% -
Per Share
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 284.90 248.86 233.16 251.26 251.11 246.07 247.72 9.74%
EPS 8.38 8.38 7.02 9.27 6.40 5.18 7.27 9.90%
DPS 0.00 0.00 0.00 4.85 5.00 5.00 5.00 -
NAPS 1.26 1.22 1.19 1.20 1.33 1.30 1.28 -1.04%
Adjusted Per Share Value based on latest NOSH - 34,274
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 56.54 49.38 46.15 42.72 41.54 40.75 40.87 24.08%
EPS 1.66 1.66 1.39 1.58 1.06 0.86 1.20 24.07%
DPS 0.00 0.00 0.00 0.82 0.82 0.82 0.82 -
NAPS 0.25 0.2421 0.2356 0.204 0.22 0.2153 0.2112 11.86%
Price Multiplier on Financial Quarter End Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 -
Price 0.63 0.69 0.88 1.27 0.82 0.52 0.47 -
P/RPS 0.22 0.28 0.38 0.51 0.33 0.21 0.19 10.23%
P/EPS 7.52 8.23 12.54 13.70 12.81 10.04 6.46 10.62%
EY 13.29 12.15 7.98 7.30 7.81 9.96 15.48 -9.64%
DY 0.00 0.00 0.00 3.82 6.10 9.62 10.64 -
P/NAPS 0.50 0.57 0.74 1.06 0.62 0.40 0.37 22.16%
Price Multiplier on Announcement Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 24/02/03 27/11/02 23/08/02 04/07/02 26/02/02 21/11/01 27/08/01 -
Price 0.62 0.67 0.86 0.89 0.82 0.57 0.55 -
P/RPS 0.22 0.27 0.37 0.35 0.33 0.23 0.22 0.00%
P/EPS 7.40 7.99 12.25 9.60 12.81 11.01 7.56 -1.41%
EY 13.51 12.51 8.16 10.41 7.81 9.08 13.23 1.40%
DY 0.00 0.00 0.00 5.45 6.10 8.77 9.09 -
P/NAPS 0.49 0.55 0.72 0.74 0.62 0.44 0.43 9.07%

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