[BONIA] YoY Cumulative Quarter Result on 30-Jun-2008 [#4]

Stock

[BONIA] BONIA CORPORATION BHD

Announcement Date

28-Aug-2008

Admission Sponsor

Sponsor

Financial Year

30-Jun-2008

Quarter

30-Jun-2008 [#4]

Profit Trend

QoQ- 15.15%

YoY- -0.9%

Quarter Report

Bonia.4Qtr 30Jun08.PDF

Latest QR

Upcoming QR

BONIA's Result

BONIA's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Cumulative Result
Revenue	461,381	360,099	314,891	300,189	246,346	221,372	192,037	15.72%
YoY %	28.13%	14.36%	4.90%	21.86%	11.28%	15.28%	-	-
Horiz. %	240.26%	187.52%	163.97%	156.32%	128.28%	115.28%	100.00%	-
PBT	56,546	45,455	29,515	38,334	37,112	21,494	14,376	25.62%
YoY %	24.40%	54.01%	-23.01%	3.29%	72.66%	49.51%	-	-
Horiz. %	393.34%	316.19%	205.31%	266.65%	258.15%	149.51%	100.00%	-
Tax	-13,942	-12,252	-8,453	-10,111	-8,429	-7,072	-6,281	14.20%
YoY %	-13.79%	-44.94%	16.40%	-19.95%	-19.19%	-12.59%	-	-
Horiz. %	221.97%	195.06%	134.58%	160.98%	134.20%	112.59%	100.00%	-
NP	42,604	33,203	21,062	28,223	28,683	14,422	8,095	31.87%
YoY %	28.31%	57.64%	-25.37%	-1.60%	98.88%	78.16%	-	-
Horiz. %	526.30%	410.17%	260.19%	348.65%	354.33%	178.16%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	39,152	33,547	20,607	27,948	28,203	13,831	8,095	30.02%
YoY %	16.71%	62.79%	-26.27%	-0.90%	103.91%	70.86%	-	-
Horiz. %	483.66%	414.42%	254.56%	345.25%	348.40%	170.86%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	24.66%	26.95%	28.64%	26.38%	22.71%	32.90%	43.69%	-
YoY %	-8.50%	-5.90%	8.57%	16.16%	-30.97%	-24.70%	-	-
Horiz. %	56.44%	61.68%	65.55%	60.38%	51.98%	75.30%	100.00%	-
Total Cost	418,777	326,896	293,829	271,966	217,663	206,950	183,942	14.68%
YoY %	28.11%	11.25%	8.04%	24.95%	5.18%	12.51%	-	-
Horiz. %	227.67%	177.72%	159.74%	147.85%	118.33%	112.51%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	231,756	203,543	177,437	160,557	123,003	23,036	74,475	20.81%
YoY %	13.86%	14.71%	10.51%	30.53%	433.96%	-69.07%	-	-
Horiz. %	311.19%	273.30%	238.25%	215.59%	165.16%	30.93%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Dividend
Div	5,038	10,076	8,065	9,910	5,271	4,346	4,092	3.52%
YoY %	-50.00%	24.93%	-18.62%	88.01%	21.28%	6.21%	-	-
Horiz. %	123.12%	246.24%	197.09%	242.18%	128.81%	106.21%	100.00%	-
Div Payout %	12.87%	30.04%	39.14%	35.46%	18.69%	31.43%	50.55%	-
YoY %	-57.16%	-23.25%	10.38%	89.73%	-40.53%	-37.82%	-	-
Horiz. %	25.46%	59.43%	77.43%	70.15%	36.97%	62.18%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Equity
Net Worth	231,756	203,543	177,437	160,557	123,003	23,036	74,475	20.81%
YoY %	13.86%	14.71%	10.51%	30.53%	433.96%	-69.07%	-	-
Horiz. %	311.19%	273.30%	238.25%	215.59%	165.16%	30.93%	100.00%	-
NOSH	201,527	201,528	201,634	198,219	175,719	43,465	40,920	30.42%
YoY %	-0.00%	-0.05%	1.72%	12.80%	304.28%	6.22%	-	-
Horiz. %	492.49%	492.49%	492.75%	484.41%	429.42%	106.22%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Ratio Analysis
NP Margin	9.23%	9.22%	6.69%	9.40%	11.64%	6.51%	4.22%	-
YoY %	0.11%	37.82%	-28.83%	-19.24%	78.80%	54.27%	-	-
Horiz. %	218.72%	218.48%	158.53%	222.75%	275.83%	154.27%	100.00%	-
ROE	16.89%	16.48%	11.61%	17.41%	22.93%	60.04%	10.87%	-
YoY %	2.49%	41.95%	-33.31%	-24.07%	-61.81%	452.35%	-	-
Horiz. %	155.38%	151.61%	106.81%	160.17%	210.95%	552.35%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Per Share
RPS	228.94	178.68	156.17	151.44	140.19	509.30	469.29	-11.27%
YoY %	28.13%	14.41%	3.12%	8.02%	-72.47%	8.53%	-	-
Horiz. %	48.78%	38.07%	33.28%	32.27%	29.87%	108.53%	100.00%	-
EPS	19.42	16.64	10.22	14.10	16.05	10.61	19.80	-0.32%
YoY %	16.71%	62.82%	-27.52%	-12.15%	51.27%	-46.41%	-	-
Horiz. %	98.08%	84.04%	51.62%	71.21%	81.06%	53.59%	100.00%	-
DPS	2.50	5.00	4.00	5.00	3.00	10.00	10.00	-20.62%
YoY %	-50.00%	25.00%	-20.00%	66.67%	-70.00%	0.00%	-	-
Horiz. %	25.00%	50.00%	40.00%	50.00%	30.00%	100.00%	100.00%	-
NAPS	1.15	1.01	0.88	0.81	0.70	0.53	1.82	-7.36%
YoY %	13.86%	14.77%	8.64%	15.71%	32.08%	-70.88%	-	-
Horiz. %	63.19%	55.49%	48.35%	44.51%	38.46%	29.12%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Adjusted Per Share Value based on latest NOSH - 200,824
RPS	230.07	179.56	157.02	149.69	122.84	110.39	95.76	15.72%
YoY %	28.13%	14.35%	4.90%	21.86%	11.28%	15.28%	-	-
Horiz. %	240.26%	187.51%	163.97%	156.32%	128.28%	115.28%	100.00%	-
EPS	19.52	16.73	10.28	13.94	14.06	6.90	4.04	30.00%
YoY %	16.68%	62.74%	-26.26%	-0.85%	103.77%	70.79%	-	-
Horiz. %	483.17%	414.11%	254.46%	345.05%	348.02%	170.79%	100.00%	-
DPS	2.51	5.02	4.02	4.94	2.63	2.17	2.04	3.51%
YoY %	-50.00%	24.88%	-18.62%	87.83%	21.20%	6.37%	-	-
Horiz. %	123.04%	246.08%	197.06%	242.16%	128.92%	106.37%	100.00%	-
NAPS	1.1556	1.015	0.8848	0.8006	0.6134	0.1149	0.3714	20.81%
YoY %	13.85%	14.72%	10.52%	30.52%	433.86%	-69.06%	-	-
Horiz. %	311.15%	273.29%	238.23%	215.56%	165.16%	30.94%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/11	30/06/10	30/06/09	30/06/08	29/06/07	30/06/06	30/06/05	-
Price	1.81	1.05	1.04	1.87	1.91	0.66	0.57	-
P/RPS	0.79	0.59	0.67	1.23	1.36	0.13	0.12	36.88%
YoY %	33.90%	-11.94%	-45.53%	-9.56%	946.15%	8.33%	-	-
Horiz. %	658.33%	491.67%	558.33%	1,025.00%	1,133.33%	108.33%	100.00%	-
P/EPS	9.32	6.31	10.18	13.26	11.90	2.07	2.88	21.60%
YoY %	47.70%	-38.02%	-23.23%	11.43%	474.88%	-28.12%	-	-
Horiz. %	323.61%	219.10%	353.47%	460.42%	413.19%	71.88%	100.00%	-
EY	10.73	15.85	9.83	7.54	8.40	48.21	34.71	-17.76%
YoY %	-32.30%	61.24%	30.37%	-10.24%	-82.58%	38.89%	-	-
Horiz. %	30.91%	45.66%	28.32%	21.72%	24.20%	138.89%	100.00%	-
DY	1.38	4.76	3.85	2.67	1.57	15.15	17.54	-34.52%
YoY %	-71.01%	23.64%	44.19%	70.06%	-89.64%	-13.63%	-	-
Horiz. %	7.87%	27.14%	21.95%	15.22%	8.95%	86.37%	100.00%	-
P/NAPS	1.57	1.04	1.18	2.31	2.73	1.25	0.31	31.02%
YoY %	50.96%	-11.86%	-48.92%	-15.38%	118.40%	303.23%	-	-
Horiz. %	506.45%	335.48%	380.65%	745.16%	880.65%	403.23%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Price Multiplier on Announcement Date
Date	26/08/11	30/08/10	28/08/09	28/08/08	27/08/07	29/08/06	29/08/05	-
Price	1.70	1.32	1.02	1.70	1.75	0.65	0.56	-
P/RPS	0.74	0.74	0.65	1.12	1.25	0.13	0.12	35.39%
YoY %	0.00%	13.85%	-41.96%	-10.40%	861.54%	8.33%	-	-
Horiz. %	616.67%	616.67%	541.67%	933.33%	1,041.67%	108.33%	100.00%	-
P/EPS	8.75	7.93	9.98	12.06	10.90	2.04	2.83	20.68%
YoY %	10.34%	-20.54%	-17.25%	10.64%	434.31%	-27.92%	-	-
Horiz. %	309.19%	280.21%	352.65%	426.15%	385.16%	72.08%	100.00%	-
EY	11.43	12.61	10.02	8.29	9.17	48.95	35.33	-17.13%
YoY %	-9.36%	25.85%	20.87%	-9.60%	-81.27%	38.55%	-	-
Horiz. %	32.35%	35.69%	28.36%	23.46%	25.96%	138.55%	100.00%	-
DY	1.47	3.79	3.92	2.94	1.71	15.38	17.86	-34.03%
YoY %	-61.21%	-3.32%	33.33%	71.93%	-88.88%	-13.89%	-	-
Horiz. %	8.23%	21.22%	21.95%	16.46%	9.57%	86.11%	100.00%	-
P/NAPS	1.48	1.31	1.16	2.10	2.50	1.23	0.31	29.74%
YoY %	12.98%	12.93%	-44.76%	-16.00%	103.25%	296.77%	-	-
Horiz. %	477.42%	422.58%	374.19%	677.42%	806.45%	396.77%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos