[BONIA] YoY Quarter Result on 30-Jun-2009 [#4]

Stock
[BONIA] BONIA CORPORATION BHD
Announcement Date
28-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
30-Jun-2009 [#4]
Profit Trend
QoQ- 24.39%
YoY- 49.66%
Quarter Report
Latest QR
Upcoming QR
BONIA's Result
BONIA's Financial Summary
View:
Show?
Quarter Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 138,204 126,662 82,681 74,524 73,434 59,225 60,249 14.82%
PBT 1,669 11,589 12,359 6,199 4,828 9,272 4,990 -16.67%
Tax -2,073 -1,637 -2,374 -641 -1,330 -269 -1,128 10.66%
NP -404 9,952 9,985 5,558 3,498 9,003 3,862 -
-
NP to SH 972 8,189 10,409 5,503 3,677 9,048 3,825 -20.39%
-
Tax Rate 124.21% 14.13% 19.21% 10.34% 27.55% 2.90% 22.61% -
Total Cost 138,608 116,710 72,696 68,966 69,936 50,222 56,387 16.15%
-
Net Worth 203,076 232,093 203,491 177,386 162,668 131,949 88,983 14.72%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div 10,153 5,045 10,073 8,063 10,041 5,654 4,449 14.72%
Div Payout % 1,044.63% 61.61% 96.78% 146.52% 273.08% 62.50% 116.32% -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 203,076 232,093 203,491 177,386 162,668 131,949 88,983 14.72%
NOSH 203,076 201,820 201,477 201,575 200,824 188,499 44,491 28.76%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin -0.29% 7.86% 12.08% 7.46% 4.76% 15.20% 6.41% -
ROE 0.48% 3.53% 5.12% 3.10% 2.26% 6.86% 4.30% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 68.06 62.76 41.04 36.97 36.57 31.42 135.42 -10.82%
EPS 0.48 4.06 5.16 2.73 1.84 4.80 2.87 -25.75%
DPS 5.00 2.50 5.00 4.00 5.00 3.00 10.00 -10.90%
NAPS 1.00 1.15 1.01 0.88 0.81 0.70 2.00 -10.90%
Adjusted Per Share Value based on latest NOSH - 201,575
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 68.91 63.16 41.23 37.16 36.62 29.53 30.04 14.82%
EPS 0.48 4.08 5.19 2.74 1.83 4.51 1.91 -20.54%
DPS 5.06 2.52 5.02 4.02 5.01 2.82 2.22 14.70%
NAPS 1.0126 1.1573 1.0147 0.8845 0.8111 0.658 0.4437 14.72%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 2.18 1.81 1.05 1.04 1.87 1.91 0.66 -
P/RPS 3.20 2.88 2.56 2.81 5.11 6.08 0.49 36.67%
P/EPS 455.46 44.61 20.32 38.10 102.13 39.79 7.68 97.35%
EY 0.22 2.24 4.92 2.63 0.98 2.51 13.03 -49.31%
DY 2.29 1.38 4.76 3.85 2.67 1.57 15.15 -26.99%
P/NAPS 2.18 1.57 1.04 1.18 2.31 2.73 0.33 36.94%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 30/08/12 26/08/11 30/08/10 28/08/09 28/08/08 27/08/07 29/08/06 -
Price 2.64 1.70 1.32 1.02 1.70 1.75 0.65 -
P/RPS 3.88 2.71 3.22 2.76 4.65 5.57 0.48 41.62%
P/EPS 551.57 41.90 25.55 37.36 92.85 36.46 7.56 104.28%
EY 0.18 2.39 3.91 2.68 1.08 2.74 13.23 -51.10%
DY 1.89 1.47 3.79 3.92 2.94 1.71 15.38 -29.46%
P/NAPS 2.64 1.48 1.31 1.16 2.10 2.50 0.33 41.37%

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