[BONIA] YoY Annualized Quarter Result on 30-Sep-2007 [#1]

Stock
[BONIA] BONIA CORPORATION BHD
Announcement Date
15-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
30-Sep-2007 [#1]
Profit Trend
QoQ- 22.13%
YoY- 171.81%
Quarter Report
Latest QR
Upcoming QR
BONIA's Result
BONIA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 409,788 380,868 356,544 282,500 235,992 188,832 149,404 18.30%
PBT 58,968 41,824 34,224 47,504 23,060 12,992 10,420 33.47%
Tax -18,228 -13,096 -10,256 -12,128 -9,748 -5,024 -4,200 27.70%
NP 40,740 28,728 23,968 35,376 13,312 7,968 6,220 36.76%
-
NP to SH 40,068 28,604 23,780 34,444 12,672 7,604 6,220 36.38%
-
Tax Rate 30.91% 31.31% 29.97% 25.53% 42.27% 38.67% 40.31% -
Total Cost 369,048 352,140 332,576 247,124 222,680 180,864 143,184 17.08%
-
Net Worth 209,611 185,321 169,281 145,815 93,202 69,579 58,161 23.80%
Dividend
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Net Worth 209,611 185,321 169,281 145,815 93,202 69,579 58,161 23.80%
NOSH 201,549 201,436 201,525 197,048 44,809 41,416 40,389 30.70%
Ratio Analysis
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
NP Margin 9.94% 7.54% 6.72% 12.52% 5.64% 4.22% 4.16% -
ROE 19.12% 15.43% 14.05% 23.62% 13.60% 10.93% 10.69% -
Per Share
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 203.32 189.08 176.92 143.37 526.66 455.94 369.91 -9.48%
EPS 19.88 14.20 11.80 17.48 28.28 18.36 15.40 4.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.04 0.92 0.84 0.74 2.08 1.68 1.44 -5.27%
Adjusted Per Share Value based on latest NOSH - 197,048
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 203.30 188.95 176.88 140.15 117.08 93.68 74.12 18.30%
EPS 19.88 14.19 11.80 17.09 6.29 3.77 3.09 36.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0399 0.9194 0.8398 0.7234 0.4624 0.3452 0.2885 23.81%
Price Multiplier on Financial Quarter End Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 -
Price 1.66 1.00 1.59 1.68 0.70 0.64 0.60 -
P/RPS 0.82 0.53 0.90 1.17 0.13 0.14 0.16 31.28%
P/EPS 8.35 7.04 13.47 9.61 2.48 3.49 3.90 13.52%
EY 11.98 14.20 7.42 10.40 40.40 28.69 25.67 -11.92%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.60 1.09 1.89 2.27 0.34 0.38 0.42 24.95%
Price Multiplier on Announcement Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 24/11/10 26/11/09 24/11/08 15/11/07 22/11/06 23/11/05 17/11/04 -
Price 1.71 1.05 1.36 2.01 1.00 0.60 0.62 -
P/RPS 0.84 0.56 0.77 1.40 0.19 0.13 0.17 30.49%
P/EPS 8.60 7.39 11.53 11.50 3.54 3.27 4.03 13.45%
EY 11.63 13.52 8.68 8.70 28.28 30.60 24.84 -11.87%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.64 1.14 1.62 2.72 0.48 0.36 0.43 24.98%

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