[BONIA] YoY Annualized Quarter Result on 31-Mar-2009 [#3]

Stock
[BONIA] BONIA CORPORATION BHD
Announcement Date
28-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
31-Mar-2009 [#3]
Profit Trend
QoQ- -5.72%
YoY- -37.77%
Quarter Report
Latest QR
Upcoming QR
BONIA's Result
BONIA's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 588,810 446,292 369,890 320,489 302,340 249,494 214,830 18.28%
PBT 86,950 59,942 44,128 31,088 44,674 37,120 22,005 25.70%
Tax -25,669 -16,406 -13,170 -10,416 -11,708 -10,880 -7,925 21.61%
NP 61,281 43,536 30,957 20,672 32,966 26,240 14,080 27.74%
-
NP to SH 53,217 41,284 30,850 20,138 32,361 25,540 13,341 25.90%
-
Tax Rate 29.52% 27.37% 29.84% 33.50% 26.21% 29.31% 36.01% -
Total Cost 527,529 402,756 338,933 299,817 269,373 223,254 200,750 17.45%
-
Net Worth 268,102 227,787 193,488 171,407 160,868 111,879 82,528 21.67%
Dividend
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Div - 6,719 - - - - - -
Div Payout % - 16.28% - - - - - -
Equity
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Net Worth 268,102 227,787 193,488 171,407 160,868 111,879 82,528 21.67%
NOSH 201,580 201,582 201,550 201,655 201,085 50,170 42,760 29.45%
Ratio Analysis
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
NP Margin 10.41% 9.76% 8.37% 6.45% 10.90% 10.52% 6.55% -
ROE 19.85% 18.12% 15.94% 11.75% 20.12% 22.83% 16.17% -
Per Share
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 292.10 221.39 183.52 158.93 150.35 497.30 502.40 -8.63%
EPS 26.40 20.48 15.31 9.99 16.09 50.91 31.20 -2.74%
DPS 0.00 3.33 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.33 1.13 0.96 0.85 0.80 2.23 1.93 -6.01%
Adjusted Per Share Value based on latest NOSH - 202,009
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 292.11 221.41 183.50 159.00 149.99 123.77 106.58 18.28%
EPS 26.40 20.48 15.31 9.99 16.05 12.67 6.62 25.90%
DPS 0.00 3.33 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3301 1.1301 0.9599 0.8504 0.7981 0.555 0.4094 21.67%
Price Multiplier on Financial Quarter End Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 -
Price 2.54 1.77 1.03 0.68 1.65 1.61 0.64 -
P/RPS 0.87 0.80 0.56 0.43 1.10 0.32 0.13 37.23%
P/EPS 9.62 8.64 6.73 6.81 10.25 3.16 2.05 29.36%
EY 10.39 11.57 14.86 14.69 9.75 31.62 48.75 -22.69%
DY 0.00 1.88 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.91 1.57 1.07 0.80 2.06 0.72 0.33 33.95%
Price Multiplier on Announcement Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 29/05/12 25/05/11 26/05/10 28/05/09 26/05/08 24/05/07 24/05/06 -
Price 2.33 1.75 1.01 1.00 1.85 1.17 0.65 -
P/RPS 0.80 0.79 0.55 0.63 1.23 0.24 0.13 35.33%
P/EPS 8.83 8.54 6.60 10.01 11.50 2.30 2.08 27.21%
EY 11.33 11.70 15.16 9.99 8.70 43.51 48.00 -21.36%
DY 0.00 1.90 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.75 1.55 1.05 1.18 2.31 0.52 0.34 31.36%

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