[BONIA] YoY Cumulative Quarter Result on 31-Dec-2009 [#2]

Stock
[BONIA] BONIA CORPORATION BHD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
31-Dec-2009 [#2]
Profit Trend
QoQ- 100.18%
YoY- 34.04%
Quarter Report
Latest QR
Upcoming QR
BONIA's Result
BONIA's Financial Summary
View:
Show?
Cumulative Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 323,608 303,695 206,654 185,199 165,942 151,270 128,021 16.69%
PBT 38,919 52,819 28,111 20,727 15,957 24,663 19,300 12.38%
Tax -12,892 -14,353 -8,581 -6,542 -4,997 -6,850 -5,980 13.64%
NP 26,027 38,466 19,530 14,185 10,960 17,813 13,320 11.80%
-
NP to SH 23,045 33,225 19,197 14,315 10,680 17,514 13,012 9.98%
-
Tax Rate 33.13% 27.17% 30.53% 31.56% 31.32% 27.77% 30.98% -
Total Cost 297,581 265,229 187,124 171,014 154,982 133,457 114,701 17.20%
-
Net Worth 284,282 260,074 215,764 185,490 175,313 151,085 103,425 18.33%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 284,282 260,074 215,764 185,490 175,313 151,085 103,425 18.33%
NOSH 201,618 201,608 201,649 201,619 201,509 198,796 46,587 27.62%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 8.04% 12.67% 9.45% 7.66% 6.60% 11.78% 10.40% -
ROE 8.11% 12.78% 8.90% 7.72% 6.09% 11.59% 12.58% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 160.51 150.64 102.48 91.86 82.35 76.09 274.79 -8.56%
EPS 11.43 16.48 9.52 7.10 5.30 8.81 27.93 -13.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.41 1.29 1.07 0.92 0.87 0.76 2.22 -7.27%
Adjusted Per Share Value based on latest NOSH - 201,802
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 161.37 151.44 103.05 92.35 82.75 75.43 63.84 16.69%
EPS 11.49 16.57 9.57 7.14 5.33 8.73 6.49 9.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4176 1.2968 1.0759 0.9249 0.8742 0.7534 0.5157 18.33%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 2.25 2.04 1.76 1.05 1.14 2.10 0.98 -
P/RPS 1.40 1.35 1.72 1.14 1.38 2.76 0.36 25.37%
P/EPS 19.69 12.38 18.49 14.79 21.51 23.84 3.51 33.26%
EY 5.08 8.08 5.41 6.76 4.65 4.20 28.50 -24.96%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.60 1.58 1.64 1.14 1.31 2.76 0.44 23.98%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 26/02/13 23/02/12 23/02/11 25/02/10 27/02/09 20/02/08 28/02/07 -
Price 2.01 2.27 1.70 1.02 0.88 1.90 1.50 -
P/RPS 1.25 1.51 1.66 1.11 1.07 2.50 0.55 14.64%
P/EPS 17.59 13.77 17.86 14.37 16.60 21.57 5.37 21.84%
EY 5.69 7.26 5.60 6.96 6.02 4.64 18.62 -17.91%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.43 1.76 1.59 1.11 1.01 2.50 0.68 13.17%

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