[BONIA] YoY Annualized Quarter Result on 31-Dec-2009 [#2]

Stock
[BONIA] BONIA CORPORATION BHD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
31-Dec-2009 [#2]
Profit Trend
QoQ- 0.09%
YoY- 34.04%
Quarter Report
Latest QR
Upcoming QR
BONIA's Result
BONIA's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 647,216 607,390 413,308 370,398 331,884 302,540 256,042 16.69%
PBT 77,838 105,638 56,222 41,454 31,914 49,326 38,600 12.38%
Tax -25,784 -28,706 -17,162 -13,084 -9,994 -13,700 -11,960 13.64%
NP 52,054 76,932 39,060 28,370 21,920 35,626 26,640 11.80%
-
NP to SH 46,090 66,450 38,394 28,630 21,360 35,028 26,024 9.98%
-
Tax Rate 33.13% 27.17% 30.53% 31.56% 31.32% 27.77% 30.98% -
Total Cost 595,162 530,458 374,248 342,028 309,964 266,914 229,402 17.20%
-
Net Worth 284,282 260,074 215,764 185,490 175,313 151,085 103,425 18.33%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 284,282 260,074 215,764 185,490 175,313 151,085 103,425 18.33%
NOSH 201,618 201,608 201,649 201,619 201,509 198,796 46,587 27.62%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 8.04% 12.67% 9.45% 7.66% 6.60% 11.78% 10.40% -
ROE 16.21% 25.55% 17.79% 15.43% 12.18% 23.18% 25.16% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 321.01 301.27 204.96 183.71 164.70 152.19 549.59 -8.56%
EPS 22.86 32.96 19.04 14.20 10.60 17.62 55.86 -13.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.41 1.29 1.07 0.92 0.87 0.76 2.22 -7.27%
Adjusted Per Share Value based on latest NOSH - 201,802
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 322.73 302.87 206.09 184.70 165.49 150.86 127.67 16.69%
EPS 22.98 33.13 19.14 14.28 10.65 17.47 12.98 9.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4176 1.2968 1.0759 0.9249 0.8742 0.7534 0.5157 18.33%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 2.25 2.04 1.76 1.05 1.14 2.10 0.98 -
P/RPS 0.70 0.68 0.86 0.57 0.69 1.38 0.18 25.37%
P/EPS 9.84 6.19 9.24 7.39 10.75 11.92 1.75 33.31%
EY 10.16 16.16 10.82 13.52 9.30 8.39 57.00 -24.96%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.60 1.58 1.64 1.14 1.31 2.76 0.44 23.98%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 26/02/13 23/02/12 23/02/11 25/02/10 27/02/09 20/02/08 28/02/07 -
Price 2.01 2.27 1.70 1.02 0.88 1.90 1.50 -
P/RPS 0.63 0.75 0.83 0.56 0.53 1.25 0.27 15.15%
P/EPS 8.79 6.89 8.93 7.18 8.30 10.78 2.69 21.79%
EY 11.37 14.52 11.20 13.92 12.05 9.27 37.24 -17.92%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.43 1.76 1.59 1.11 1.01 2.50 0.68 13.17%

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