[BONIA] YoY Annualized Quarter Result on 31-Mar-2010 [#3]

Stock
[BONIA] BONIA CORPORATION BHD
Announcement Date
26-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
31-Mar-2010 [#3]
Profit Trend
QoQ- 7.76%
YoY- 53.19%
Quarter Report
Latest QR
Upcoming QR
BONIA's Result
BONIA's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 636,853 588,810 446,292 369,890 320,489 302,340 249,494 16.88%
PBT 78,113 86,950 59,942 44,128 31,088 44,674 37,120 13.18%
Tax -25,001 -25,669 -16,406 -13,170 -10,416 -11,708 -10,880 14.85%
NP 53,112 61,281 43,536 30,957 20,672 32,966 26,240 12.45%
-
NP to SH 48,093 53,217 41,284 30,850 20,138 32,361 25,540 11.11%
-
Tax Rate 32.01% 29.52% 27.37% 29.84% 33.50% 26.21% 29.31% -
Total Cost 583,741 527,529 402,756 338,933 299,817 269,373 223,254 17.35%
-
Net Worth 296,382 268,102 227,787 193,488 171,407 160,868 111,879 17.61%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div - - 6,719 - - - - -
Div Payout % - - 16.28% - - - - -
Equity
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 296,382 268,102 227,787 193,488 171,407 160,868 111,879 17.61%
NOSH 201,621 201,580 201,582 201,550 201,655 201,085 50,170 26.06%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin 8.34% 10.41% 9.76% 8.37% 6.45% 10.90% 10.52% -
ROE 16.23% 19.85% 18.12% 15.94% 11.75% 20.12% 22.83% -
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 315.87 292.10 221.39 183.52 158.93 150.35 497.30 -7.27%
EPS 23.85 26.40 20.48 15.31 9.99 16.09 50.91 -11.86%
DPS 0.00 0.00 3.33 0.00 0.00 0.00 0.00 -
NAPS 1.47 1.33 1.13 0.96 0.85 0.80 2.23 -6.70%
Adjusted Per Share Value based on latest NOSH - 201,438
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 315.94 292.11 221.41 183.50 159.00 149.99 123.77 16.88%
EPS 23.86 26.40 20.48 15.31 9.99 16.05 12.67 11.11%
DPS 0.00 0.00 3.33 0.00 0.00 0.00 0.00 -
NAPS 1.4704 1.3301 1.1301 0.9599 0.8504 0.7981 0.555 17.61%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 1.98 2.54 1.77 1.03 0.68 1.65 1.61 -
P/RPS 0.63 0.87 0.80 0.56 0.43 1.10 0.32 11.94%
P/EPS 8.30 9.62 8.64 6.73 6.81 10.25 3.16 17.44%
EY 12.05 10.39 11.57 14.86 14.69 9.75 31.62 -14.84%
DY 0.00 0.00 1.88 0.00 0.00 0.00 0.00 -
P/NAPS 1.35 1.91 1.57 1.07 0.80 2.06 0.72 11.03%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 27/05/13 29/05/12 25/05/11 26/05/10 28/05/09 26/05/08 24/05/07 -
Price 2.08 2.33 1.75 1.01 1.00 1.85 1.17 -
P/RPS 0.66 0.80 0.79 0.55 0.63 1.23 0.24 18.34%
P/EPS 8.72 8.83 8.54 6.60 10.01 11.50 2.30 24.84%
EY 11.47 11.33 11.70 15.16 9.99 8.70 43.51 -19.90%
DY 0.00 0.00 1.90 0.00 0.00 0.00 0.00 -
P/NAPS 1.41 1.75 1.55 1.05 1.18 2.31 0.52 18.06%

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