[BONIA] YoY Annualized Quarter Result on 31-Dec-2010 [#2]

Stock
[BONIA] BONIA CORPORATION BHD
Announcement Date
23-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
31-Dec-2010 [#2]
Profit Trend
QoQ- -4.18%
YoY- 34.1%
Quarter Report
Latest QR
Upcoming QR
BONIA's Result
BONIA's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Revenue 709,452 647,216 607,390 413,308 370,398 331,884 302,540 15.24%
PBT 105,690 77,838 105,638 56,222 41,454 31,914 49,326 13.52%
Tax -32,770 -25,784 -28,706 -17,162 -13,084 -9,994 -13,700 15.62%
NP 72,920 52,054 76,932 39,060 28,370 21,920 35,626 12.66%
-
NP to SH 66,446 46,090 66,450 38,394 28,630 21,360 35,028 11.24%
-
Tax Rate 31.01% 33.13% 27.17% 30.53% 31.56% 31.32% 27.77% -
Total Cost 636,532 595,162 530,458 374,248 342,028 309,964 266,914 15.57%
-
Net Worth 326,585 284,282 260,074 215,764 185,490 175,313 151,085 13.69%
Dividend
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Net Worth 326,585 284,282 260,074 215,764 185,490 175,313 151,085 13.69%
NOSH 201,595 201,618 201,608 201,649 201,619 201,509 198,796 0.23%
Ratio Analysis
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
NP Margin 10.28% 8.04% 12.67% 9.45% 7.66% 6.60% 11.78% -
ROE 20.35% 16.21% 25.55% 17.79% 15.43% 12.18% 23.18% -
Per Share
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 351.92 321.01 301.27 204.96 183.71 164.70 152.19 14.97%
EPS 32.96 22.86 32.96 19.04 14.20 10.60 17.62 10.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.62 1.41 1.29 1.07 0.92 0.87 0.76 13.43%
Adjusted Per Share Value based on latest NOSH - 201,758
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 351.96 321.08 301.33 205.04 183.75 164.65 150.09 15.24%
EPS 32.96 22.87 32.97 19.05 14.20 10.60 17.38 11.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.6202 1.4103 1.2902 1.0704 0.9202 0.8697 0.7495 13.69%
Price Multiplier on Financial Quarter End Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 -
Price 3.75 2.25 2.04 1.76 1.05 1.14 2.10 -
P/RPS 1.07 0.70 0.68 0.86 0.57 0.69 1.38 -4.14%
P/EPS 11.38 9.84 6.19 9.24 7.39 10.75 11.92 -0.76%
EY 8.79 10.16 16.16 10.82 13.52 9.30 8.39 0.77%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.31 1.60 1.58 1.64 1.14 1.31 2.76 -2.92%
Price Multiplier on Announcement Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 25/02/14 26/02/13 23/02/12 23/02/11 25/02/10 27/02/09 20/02/08 -
Price 3.75 2.01 2.27 1.70 1.02 0.88 1.90 -
P/RPS 1.07 0.63 0.75 0.83 0.56 0.53 1.25 -2.55%
P/EPS 11.38 8.79 6.89 8.93 7.18 8.30 10.78 0.90%
EY 8.79 11.37 14.52 11.20 13.92 12.05 9.27 -0.88%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.31 1.43 1.76 1.59 1.11 1.01 2.50 -1.30%

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