[BONIA] YoY Cumulative Quarter Result on 31-Dec-2010 [#2]

Stock
[BONIA] BONIA CORPORATION BHD
Announcement Date
23-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
31-Dec-2010 [#2]
Profit Trend
QoQ- 91.64%
YoY- 34.1%
Quarter Report
Latest QR
Upcoming QR
BONIA's Result
BONIA's Financial Summary
View:
Show?
Cumulative Result
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Revenue 354,726 323,608 303,695 206,654 185,199 165,942 151,270 15.24%
PBT 52,845 38,919 52,819 28,111 20,727 15,957 24,663 13.52%
Tax -16,385 -12,892 -14,353 -8,581 -6,542 -4,997 -6,850 15.62%
NP 36,460 26,027 38,466 19,530 14,185 10,960 17,813 12.66%
-
NP to SH 33,223 23,045 33,225 19,197 14,315 10,680 17,514 11.24%
-
Tax Rate 31.01% 33.13% 27.17% 30.53% 31.56% 31.32% 27.77% -
Total Cost 318,266 297,581 265,229 187,124 171,014 154,982 133,457 15.57%
-
Net Worth 326,585 284,282 260,074 215,764 185,490 175,313 151,085 13.69%
Dividend
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Net Worth 326,585 284,282 260,074 215,764 185,490 175,313 151,085 13.69%
NOSH 201,595 201,618 201,608 201,649 201,619 201,509 198,796 0.23%
Ratio Analysis
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
NP Margin 10.28% 8.04% 12.67% 9.45% 7.66% 6.60% 11.78% -
ROE 10.17% 8.11% 12.78% 8.90% 7.72% 6.09% 11.59% -
Per Share
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 175.96 160.51 150.64 102.48 91.86 82.35 76.09 14.98%
EPS 16.48 11.43 16.48 9.52 7.10 5.30 8.81 10.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.62 1.41 1.29 1.07 0.92 0.87 0.76 13.43%
Adjusted Per Share Value based on latest NOSH - 201,758
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 176.88 161.37 151.44 103.05 92.35 82.75 75.43 15.24%
EPS 16.57 11.49 16.57 9.57 7.14 5.33 8.73 11.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.6285 1.4176 1.2968 1.0759 0.9249 0.8742 0.7534 13.69%
Price Multiplier on Financial Quarter End Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 -
Price 3.75 2.25 2.04 1.76 1.05 1.14 2.10 -
P/RPS 2.13 1.40 1.35 1.72 1.14 1.38 2.76 -4.22%
P/EPS 22.75 19.69 12.38 18.49 14.79 21.51 23.84 -0.77%
EY 4.39 5.08 8.08 5.41 6.76 4.65 4.20 0.73%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.31 1.60 1.58 1.64 1.14 1.31 2.76 -2.92%
Price Multiplier on Announcement Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 25/02/14 26/02/13 23/02/12 23/02/11 25/02/10 27/02/09 20/02/08 -
Price 3.75 2.01 2.27 1.70 1.02 0.88 1.90 -
P/RPS 2.13 1.25 1.51 1.66 1.11 1.07 2.50 -2.63%
P/EPS 22.75 17.59 13.77 17.86 14.37 16.60 21.57 0.89%
EY 4.39 5.69 7.26 5.60 6.96 6.02 4.64 -0.91%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.31 1.43 1.76 1.59 1.11 1.01 2.50 -1.30%

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