[BONIA] YoY Cumulative Quarter Result on 30-Sep-2010 [#1]

Stock
[BONIA] BONIA CORPORATION BHD
Announcement Date
24-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
30-Sep-2010 [#1]
Profit Trend
QoQ- -70.14%
YoY- 40.08%
Quarter Report
Latest QR
Upcoming QR
BONIA's Result
BONIA's Financial Summary
View:
Show?
Cumulative Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 168,399 156,713 152,233 102,447 95,217 89,136 70,625 15.56%
PBT 21,044 24,299 31,625 14,742 10,456 8,556 11,876 9.99%
Tax -6,300 -7,686 -8,075 -4,557 -3,274 -2,564 -3,032 12.95%
NP 14,744 16,613 23,550 10,185 7,182 5,992 8,844 8.88%
-
NP to SH 14,221 15,512 20,013 10,017 7,151 5,945 8,611 8.71%
-
Tax Rate 29.94% 31.63% 25.53% 30.91% 31.31% 29.97% 25.53% -
Total Cost 153,655 140,100 128,683 92,262 88,035 83,144 61,781 16.38%
-
Net Worth 318,260 284,050 251,925 209,611 185,321 169,281 145,815 13.87%
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 318,260 284,050 251,925 209,611 185,321 169,281 145,815 13.87%
NOSH 201,430 201,454 201,540 201,549 201,436 201,525 197,048 0.36%
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin 8.76% 10.60% 15.47% 9.94% 7.54% 6.72% 12.52% -
ROE 4.47% 5.46% 7.94% 4.78% 3.86% 3.51% 5.91% -
Per Share
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 83.60 77.79 75.53 50.83 47.27 44.23 35.84 15.14%
EPS 7.06 7.70 9.93 4.97 3.55 2.95 4.37 8.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.58 1.41 1.25 1.04 0.92 0.84 0.74 13.46%
Adjusted Per Share Value based on latest NOSH - 201,549
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 83.97 78.14 75.91 51.08 47.48 44.45 35.22 15.56%
EPS 7.09 7.73 9.98 4.99 3.57 2.96 4.29 8.72%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.587 1.4164 1.2562 1.0452 0.9241 0.8441 0.7271 13.87%
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 -
Price 2.98 2.38 1.60 1.66 1.00 1.59 1.68 -
P/RPS 3.56 3.06 2.12 3.27 2.12 3.59 4.69 -4.48%
P/EPS 42.21 30.91 16.11 33.40 28.17 53.90 38.44 1.57%
EY 2.37 3.24 6.21 2.99 3.55 1.86 2.60 -1.53%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.89 1.69 1.28 1.60 1.09 1.89 2.27 -3.00%
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 22/11/13 26/11/12 29/11/11 24/11/10 26/11/09 24/11/08 15/11/07 -
Price 3.40 2.41 1.68 1.71 1.05 1.36 2.01 -
P/RPS 4.07 3.10 2.22 3.36 2.22 3.07 5.61 -5.20%
P/EPS 48.16 31.30 16.92 34.41 29.58 46.10 46.00 0.76%
EY 2.08 3.20 5.91 2.91 3.38 2.17 2.17 -0.70%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.15 1.71 1.34 1.64 1.14 1.62 2.72 -3.84%

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