[BONIA] YoY Annualized Quarter Result on 30-Sep-2010 [#1]

Stock
[BONIA] BONIA CORPORATION BHD
Announcement Date
24-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
30-Sep-2010 [#1]
Profit Trend
QoQ- 19.44%
YoY- 40.08%
Quarter Report
Latest QR
Upcoming QR
BONIA's Result
BONIA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 673,596 626,852 608,932 409,788 380,868 356,544 282,500 15.56%
PBT 84,176 97,196 126,500 58,968 41,824 34,224 47,504 9.99%
Tax -25,200 -30,744 -32,300 -18,228 -13,096 -10,256 -12,128 12.95%
NP 58,976 66,452 94,200 40,740 28,728 23,968 35,376 8.88%
-
NP to SH 56,884 62,048 80,052 40,068 28,604 23,780 34,444 8.71%
-
Tax Rate 29.94% 31.63% 25.53% 30.91% 31.31% 29.97% 25.53% -
Total Cost 614,620 560,400 514,732 369,048 352,140 332,576 247,124 16.38%
-
Net Worth 318,260 284,050 251,925 209,611 185,321 169,281 145,815 13.87%
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 318,260 284,050 251,925 209,611 185,321 169,281 145,815 13.87%
NOSH 201,430 201,454 201,540 201,549 201,436 201,525 197,048 0.36%
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin 8.76% 10.60% 15.47% 9.94% 7.54% 6.72% 12.52% -
ROE 17.87% 21.84% 31.78% 19.12% 15.43% 14.05% 23.62% -
Per Share
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 334.41 311.16 302.14 203.32 189.08 176.92 143.37 15.14%
EPS 28.24 30.80 39.72 19.88 14.20 11.80 17.48 8.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.58 1.41 1.25 1.04 0.92 0.84 0.74 13.46%
Adjusted Per Share Value based on latest NOSH - 201,549
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 335.89 312.58 303.64 204.34 189.92 177.79 140.87 15.56%
EPS 28.36 30.94 39.92 19.98 14.26 11.86 17.18 8.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.587 1.4164 1.2562 1.0452 0.9241 0.8441 0.7271 13.87%
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 -
Price 2.98 2.38 1.60 1.66 1.00 1.59 1.68 -
P/RPS 0.89 0.76 0.53 0.82 0.53 0.90 1.17 -4.45%
P/EPS 10.55 7.73 4.03 8.35 7.04 13.47 9.61 1.56%
EY 9.48 12.94 24.83 11.98 14.20 7.42 10.40 -1.53%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.89 1.69 1.28 1.60 1.09 1.89 2.27 -3.00%
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 22/11/13 26/11/12 29/11/11 24/11/10 26/11/09 24/11/08 15/11/07 -
Price 3.40 2.41 1.68 1.71 1.05 1.36 2.01 -
P/RPS 1.02 0.77 0.56 0.84 0.56 0.77 1.40 -5.13%
P/EPS 12.04 7.82 4.23 8.60 7.39 11.53 11.50 0.76%
EY 8.31 12.78 23.64 11.63 13.52 8.68 8.70 -0.76%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.15 1.71 1.34 1.64 1.14 1.62 2.72 -3.84%

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