[BONIA] QoQ TTM Result on 31-Mar-2010 [#3]

Stock
[BONIA] BONIA CORPORATION BHD
Announcement Date
26-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
31-Mar-2010 [#3]
Profit Trend
QoQ- 18.15%
YoY- 52.5%
Quarter Report
Latest QR
Upcoming QR
BONIA's Result
BONIA's Financial Summary
View:
Show?
TTM Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 381,554 367,329 360,099 351,942 334,148 320,972 314,891 13.61%
PBT 52,839 49,741 45,455 39,295 34,285 31,415 29,515 47.28%
Tax -14,291 -13,535 -12,252 -10,519 -9,998 -9,163 -8,453 41.78%
NP 38,548 36,206 33,203 28,776 24,287 22,252 21,062 49.45%
-
NP to SH 38,429 36,413 33,547 28,641 24,242 21,813 20,607 51.33%
-
Tax Rate 27.05% 27.21% 26.95% 26.77% 29.16% 29.17% 28.64% -
Total Cost 343,006 331,123 326,896 323,166 309,861 298,720 293,829 10.83%
-
Net Worth 215,881 209,611 203,491 193,380 185,658 185,321 177,386 13.94%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div 10,073 10,073 10,073 8,063 8,063 8,063 8,063 15.94%
Div Payout % 26.21% 27.67% 30.03% 28.15% 33.26% 36.96% 39.13% -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 215,881 209,611 203,491 193,380 185,658 185,321 177,386 13.94%
NOSH 201,758 201,549 201,477 201,438 201,802 201,436 201,575 0.06%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 10.10% 9.86% 9.22% 8.18% 7.27% 6.93% 6.69% -
ROE 17.80% 17.37% 16.49% 14.81% 13.06% 11.77% 11.62% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 189.11 182.25 178.73 174.71 165.58 159.34 156.22 13.54%
EPS 19.05 18.07 16.65 14.22 12.01 10.83 10.22 51.28%
DPS 5.00 5.00 5.00 4.00 4.00 4.00 4.00 15.99%
NAPS 1.07 1.04 1.01 0.96 0.92 0.92 0.88 13.87%
Adjusted Per Share Value based on latest NOSH - 201,438
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 190.26 183.17 179.56 175.49 166.62 160.05 157.02 13.61%
EPS 19.16 18.16 16.73 14.28 12.09 10.88 10.28 51.27%
DPS 5.02 5.02 5.02 4.02 4.02 4.02 4.02 15.91%
NAPS 1.0765 1.0452 1.0147 0.9643 0.9258 0.9241 0.8845 13.95%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 1.76 1.66 1.05 1.03 1.05 1.00 1.04 -
P/RPS 0.93 0.91 0.59 0.59 0.63 0.63 0.67 24.35%
P/EPS 9.24 9.19 6.31 7.24 8.74 9.23 10.17 -6.17%
EY 10.82 10.88 15.86 13.80 11.44 10.83 9.83 6.58%
DY 2.84 3.01 4.76 3.88 3.81 4.00 3.85 -18.31%
P/NAPS 1.64 1.60 1.04 1.07 1.14 1.09 1.18 24.46%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 23/02/11 24/11/10 30/08/10 26/05/10 25/02/10 26/11/09 28/08/09 -
Price 1.70 1.71 1.32 1.01 1.02 1.05 1.02 -
P/RPS 0.90 0.94 0.74 0.58 0.62 0.66 0.65 24.15%
P/EPS 8.93 9.47 7.93 7.10 8.49 9.70 9.98 -7.12%
EY 11.20 10.57 12.61 14.08 11.78 10.31 10.02 7.68%
DY 2.94 2.92 3.79 3.96 3.92 3.81 3.92 -17.40%
P/NAPS 1.59 1.64 1.31 1.05 1.11 1.14 1.16 23.32%

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