[BONIA] YoY Cumulative 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- 61.63%
YoY- 53.19%
Quarter Report
Latest QR
Upcoming QR
BONIA's Result
BONIA's Financial Summary
View:
Show?
Cumulative Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 477,640 441,608 334,719 277,418 240,367 226,755 187,121 16.88%
PBT 58,585 65,213 44,957 33,096 23,316 33,506 27,840 13.18%
Tax -18,751 -19,252 -12,305 -9,878 -7,812 -8,781 -8,160 14.85%
NP 39,834 45,961 32,652 23,218 15,504 24,725 19,680 12.45%
-
NP to SH 36,070 39,913 30,963 23,138 15,104 24,271 19,155 11.11%
-
Tax Rate 32.01% 29.52% 27.37% 29.85% 33.50% 26.21% 29.31% -
Total Cost 437,806 395,647 302,067 254,200 224,863 202,030 167,441 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 - - 5,039 - - - - -
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 12.17% 14.89% 13.59% 11.96% 8.81% 15.09% 17.12% -
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 236.90 219.07 166.05 137.64 119.20 112.77 372.97 -7.27%
EPS 17.89 19.80 15.36 11.48 7.49 12.07 38.18 -11.85%
DPS 0.00 0.00 2.50 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 236.96 219.08 166.05 137.63 119.25 112.49 92.83 16.88%
EPS 17.89 19.80 15.36 11.48 7.49 12.04 9.50 11.11%
DPS 0.00 0.00 2.50 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 0.84 1.16 1.07 0.75 0.57 1.46 0.43 11.79%
P/EPS 11.07 12.83 11.52 8.97 9.08 13.67 4.22 17.42%
EY 9.04 7.80 8.68 11.15 11.01 7.32 23.71 -14.83%
DY 0.00 0.00 1.41 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 0.88 1.06 1.05 0.73 0.84 1.64 0.31 18.97%
P/EPS 11.63 11.77 11.39 8.80 13.35 15.33 3.06 24.89%
EY 8.60 8.50 8.78 11.37 7.49 6.52 32.63 -19.91%
DY 0.00 0.00 1.43 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