[BONIA] YoY Annualized Quarter Result on 30-Sep-2009 [#1]

Stock
[BONIA] BONIA CORPORATION BHD
Announcement Date
26-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
30-Sep-2009 [#1]
Profit Trend
QoQ- 38.81%
YoY- 20.29%
Quarter Report
Latest QR
Upcoming QR
BONIA's Result
BONIA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 626,852 608,932 409,788 380,868 356,544 282,500 235,992 17.66%
PBT 97,196 126,500 58,968 41,824 34,224 47,504 23,060 27.06%
Tax -30,744 -32,300 -18,228 -13,096 -10,256 -12,128 -9,748 21.07%
NP 66,452 94,200 40,740 28,728 23,968 35,376 13,312 30.69%
-
NP to SH 62,048 80,052 40,068 28,604 23,780 34,444 12,672 30.27%
-
Tax Rate 31.63% 25.53% 30.91% 31.31% 29.97% 25.53% 42.27% -
Total Cost 560,400 514,732 369,048 352,140 332,576 247,124 222,680 16.61%
-
Net Worth 284,050 251,925 209,611 185,321 169,281 145,815 93,202 20.38%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 284,050 251,925 209,611 185,321 169,281 145,815 93,202 20.38%
NOSH 201,454 201,540 201,549 201,436 201,525 197,048 44,809 28.44%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 10.60% 15.47% 9.94% 7.54% 6.72% 12.52% 5.64% -
ROE 21.84% 31.78% 19.12% 15.43% 14.05% 23.62% 13.60% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 311.16 302.14 203.32 189.08 176.92 143.37 526.66 -8.38%
EPS 30.80 39.72 19.88 14.20 11.80 17.48 28.28 1.43%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.41 1.25 1.04 0.92 0.84 0.74 2.08 -6.26%
Adjusted Per Share Value based on latest NOSH - 201,436
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 312.58 303.64 204.34 189.92 177.79 140.87 117.68 17.66%
EPS 30.94 39.92 19.98 14.26 11.86 17.18 6.32 30.27%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4164 1.2562 1.0452 0.9241 0.8441 0.7271 0.4648 20.38%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 2.38 1.60 1.66 1.00 1.59 1.68 0.70 -
P/RPS 0.76 0.53 0.82 0.53 0.90 1.17 0.13 34.18%
P/EPS 7.73 4.03 8.35 7.04 13.47 9.61 2.48 20.84%
EY 12.94 24.83 11.98 14.20 7.42 10.40 40.40 -17.26%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.69 1.28 1.60 1.09 1.89 2.27 0.34 30.60%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 26/11/12 29/11/11 24/11/10 26/11/09 24/11/08 15/11/07 22/11/06 -
Price 2.41 1.68 1.71 1.05 1.36 2.01 1.00 -
P/RPS 0.77 0.56 0.84 0.56 0.77 1.40 0.19 26.24%
P/EPS 7.82 4.23 8.60 7.39 11.53 11.50 3.54 14.10%
EY 12.78 23.64 11.63 13.52 8.68 8.70 28.28 -12.38%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.71 1.34 1.64 1.14 1.62 2.72 0.48 23.55%

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