[BONIA] QoQ TTM Result on 31-Mar-2008 [#3]

Stock
[BONIA] BONIA CORPORATION BHD
Announcement Date
26-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
31-Mar-2008 [#3]
Profit Trend
QoQ- 1.88%
YoY- 44.99%
Quarter Report
Latest QR
Upcoming QR
BONIA's Result
BONIA's Financial Summary
View:
Show?
TTM Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 314,861 318,700 300,189 285,980 269,595 257,973 246,346 17.68%
PBT 29,628 35,014 38,334 42,778 42,475 43,223 37,112 -13.88%
Tax -8,258 -9,643 -10,111 -9,050 -9,299 -9,024 -8,429 -1.35%
NP 21,370 25,371 28,223 33,728 33,176 34,199 28,683 -17.74%
-
NP to SH 21,114 25,282 27,948 33,319 32,705 33,646 28,203 -17.47%
-
Tax Rate 27.87% 27.54% 26.38% 21.16% 21.89% 20.88% 22.71% -
Total Cost 293,491 293,329 271,966 252,252 236,419 223,774 217,663 21.94%
-
Net Worth 175,295 169,281 162,668 158,521 150,361 145,815 131,949 20.74%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div 10,041 10,041 10,041 5,654 5,654 5,654 5,654 46.39%
Div Payout % 47.56% 39.72% 35.93% 16.97% 17.29% 16.81% 20.05% -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 175,295 169,281 162,668 158,521 150,361 145,815 131,949 20.74%
NOSH 201,489 201,525 200,824 198,152 197,844 197,048 188,499 4.52%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 6.79% 7.96% 9.40% 11.79% 12.31% 13.26% 11.64% -
ROE 12.04% 14.93% 17.18% 21.02% 21.75% 23.07% 21.37% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 156.27 158.14 149.48 144.32 136.27 130.92 130.69 12.59%
EPS 10.48 12.55 13.92 16.81 16.53 17.08 14.96 -21.03%
DPS 5.00 5.00 5.00 2.85 2.86 2.87 3.00 40.35%
NAPS 0.87 0.84 0.81 0.80 0.76 0.74 0.70 15.52%
Adjusted Per Share Value based on latest NOSH - 198,152
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 157.00 158.92 149.69 142.60 134.43 128.64 122.84 17.68%
EPS 10.53 12.61 13.94 16.61 16.31 16.78 14.06 -17.45%
DPS 5.01 5.01 5.01 2.82 2.82 2.82 2.82 46.43%
NAPS 0.8741 0.8441 0.8111 0.7905 0.7498 0.7271 0.658 20.73%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 1.14 1.59 1.87 1.65 2.10 1.68 1.91 -
P/RPS 0.73 1.01 1.25 1.14 1.54 1.28 1.46 -36.87%
P/EPS 10.88 12.67 13.44 9.81 12.70 9.84 12.77 -10.08%
EY 9.19 7.89 7.44 10.19 7.87 10.16 7.83 11.21%
DY 4.39 3.14 2.67 1.73 1.36 1.71 1.57 97.85%
P/NAPS 1.31 1.89 2.31 2.06 2.76 2.27 2.73 -38.57%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 27/02/09 24/11/08 28/08/08 26/05/08 20/02/08 15/11/07 27/08/07 -
Price 0.88 1.36 1.70 1.85 1.90 2.01 1.75 -
P/RPS 0.56 0.86 1.14 1.28 1.39 1.54 1.34 -43.95%
P/EPS 8.40 10.84 12.22 11.00 11.49 11.77 11.70 -19.74%
EY 11.91 9.22 8.19 9.09 8.70 8.50 8.55 24.60%
DY 5.68 3.68 2.94 1.54 1.50 1.43 1.71 121.81%
P/NAPS 1.01 1.62 2.10 2.31 2.50 2.72 2.50 -45.20%

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