[BONIA] YoY Annualized Quarter Result on 30-Jun-2005 [#4]

Stock
[BONIA] BONIA CORPORATION BHD
Announcement Date
29-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
30-Jun-2005 [#4]
Profit Trend
QoQ- -14.45%
YoY- 7.9%
Quarter Report
Latest QR
Upcoming QR
BONIA's Result
BONIA's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Revenue 300,189 246,346 221,372 192,037 150,498 119,196 93,035 21.53%
PBT 38,334 37,112 21,494 14,376 12,455 5,865 4,969 40.52%
Tax -10,111 -8,429 -7,072 -6,281 -4,953 -3,520 -2,338 27.61%
NP 28,223 28,683 14,422 8,095 7,502 2,345 2,631 48.45%
-
NP to SH 27,948 28,203 13,831 8,095 7,502 2,345 2,631 48.21%
-
Tax Rate 26.38% 22.71% 32.90% 43.69% 39.77% 60.02% 47.05% -
Total Cost 271,966 217,663 206,950 183,942 142,996 116,851 90,404 20.12%
-
Net Worth 160,557 123,003 23,036 74,475 56,527 49,796 41,969 25.03%
Dividend
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Div 9,910 5,271 4,346 4,092 2,018 2,007 - -
Div Payout % 35.46% 18.69% 31.43% 50.55% 26.91% 85.63% - -
Equity
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Net Worth 160,557 123,003 23,036 74,475 56,527 49,796 41,969 25.03%
NOSH 198,219 175,719 43,465 40,920 40,376 40,158 35,268 33.30%
Ratio Analysis
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
NP Margin 9.40% 11.64% 6.51% 4.22% 4.98% 1.97% 2.83% -
ROE 17.41% 22.93% 60.04% 10.87% 13.27% 4.71% 6.27% -
Per Share
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 151.44 140.19 509.30 469.29 372.73 296.81 263.79 -8.82%
EPS 14.10 16.05 10.61 19.80 18.58 5.84 7.46 11.18%
DPS 5.00 3.00 10.00 10.00 5.00 5.00 0.00 -
NAPS 0.81 0.70 0.53 1.82 1.40 1.24 1.19 -6.20%
Adjusted Per Share Value based on latest NOSH - 40,724
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 149.69 122.84 110.39 95.76 75.05 59.44 46.39 21.53%
EPS 13.94 14.06 6.90 4.04 3.74 1.17 1.31 48.25%
DPS 4.94 2.63 2.17 2.04 1.01 1.00 0.00 -
NAPS 0.8006 0.6134 0.1149 0.3714 0.2819 0.2483 0.2093 25.03%
Price Multiplier on Financial Quarter End Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 -
Price 1.87 1.91 0.66 0.57 0.62 0.70 0.88 -
P/RPS 1.23 1.36 0.13 0.12 0.17 0.24 0.33 24.49%
P/EPS 13.26 11.90 2.07 2.88 3.34 11.99 11.80 1.96%
EY 7.54 8.40 48.21 34.71 29.97 8.34 8.48 -1.93%
DY 2.67 1.57 15.15 17.54 8.06 7.14 0.00 -
P/NAPS 2.31 2.73 1.25 0.31 0.44 0.56 0.74 20.87%
Price Multiplier on Announcement Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 28/08/08 27/08/07 29/08/06 29/08/05 30/08/04 22/08/03 23/08/02 -
Price 1.70 1.75 0.65 0.56 0.56 0.75 0.86 -
P/RPS 1.12 1.25 0.13 0.12 0.15 0.25 0.33 22.56%
P/EPS 12.06 10.90 2.04 2.83 3.01 12.84 11.53 0.75%
EY 8.29 9.17 48.95 35.33 33.18 7.79 8.67 -0.74%
DY 2.94 1.71 15.38 17.86 8.93 6.67 0.00 -
P/NAPS 2.10 2.50 1.23 0.31 0.40 0.60 0.72 19.51%

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