[BONIA] YoY Quarter Result on 30-Jun-2010 [#4]

Stock

[BONIA] BONIA CORPORATION BHD

Announcement Date

30-Aug-2010

Admission Sponsor

Sponsor

Financial Year

30-Jun-2010

Quarter

30-Jun-2010 [#4]

Profit Trend

QoQ- 17.98%

YoY- 89.15%

Quarter Report

Bonia - 4th Qtr 30.06.10 .PDF

Latest QR

Upcoming QR

BONIA's Result

BONIA's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Quarter Result
Revenue	154,678	138,204	126,662	82,681	74,524	73,434	59,225	17.33%
YoY %	11.92%	9.11%	53.19%	10.95%	1.48%	23.99%	-	-
Horiz. %	261.17%	233.35%	213.87%	139.60%	125.83%	123.99%	100.00%	-
PBT	13,274	1,669	11,589	12,359	6,199	4,828	9,272	6.15%
YoY %	695.33%	-85.60%	-6.23%	99.37%	28.40%	-47.93%	-	-
Horiz. %	143.16%	18.00%	124.99%	133.29%	66.86%	52.07%	100.00%	-
Tax	-5,540	-2,073	-1,637	-2,374	-641	-1,330	-269	65.48%
YoY %	-167.25%	-26.63%	31.04%	-270.36%	51.80%	-394.42%	-	-
Horiz. %	2,059.48%	770.63%	608.55%	882.53%	238.29%	494.42%	100.00%	-
NP	7,734	-404	9,952	9,985	5,558	3,498	9,003	-2.49%
YoY %	2,014.36%	-104.06%	-0.33%	79.65%	58.89%	-61.15%	-	-
Horiz. %	85.90%	-4.49%	110.54%	110.91%	61.73%	38.85%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	5,278	972	8,189	10,409	5,503	3,677	9,048	-8.58%
YoY %	443.00%	-88.13%	-21.33%	89.15%	49.66%	-59.36%	-	-
Horiz. %	58.33%	10.74%	90.51%	115.04%	60.82%	40.64%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	41.74%	124.21%	14.13%	19.21%	10.34%	27.55%	2.90%	-
YoY %	-66.40%	779.05%	-26.44%	85.78%	-62.47%	850.00%	-	-
Horiz. %	1,439.31%	4,283.10%	487.24%	662.41%	356.55%	950.00%	100.00%	-
Total Cost	146,944	138,608	116,710	72,696	68,966	69,936	50,222	19.57%
YoY %	6.01%	18.76%	60.55%	5.41%	-1.39%	39.25%	-	-
Horiz. %	292.59%	275.99%	232.39%	144.75%	137.32%	139.25%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	201,428	203,076	232,093	203,491	177,386	162,668	131,949	7.29%
YoY %	-0.81%	-12.50%	14.06%	14.72%	9.05%	23.28%	-	-
Horiz. %	152.66%	153.90%	175.90%	154.22%	134.44%	123.28%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Dividend
Div	10,071	10,153	5,045	10,073	8,063	10,041	5,654	10.09%
YoY %	-0.81%	101.25%	-49.92%	24.93%	-19.70%	77.59%	-	-
Horiz. %	178.12%	179.57%	89.23%	178.16%	142.61%	177.59%	100.00%	-
Div Payout %	190.82%	1,044.63%	61.61%	96.78%	146.52%	273.08%	62.50%	-
YoY %	-81.73%	1,595.55%	-36.34%	-33.95%	-46.35%	336.93%	-	-
Horiz. %	305.31%	1,671.41%	98.58%	154.85%	234.43%	436.93%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Equity
Net Worth	201,428	203,076	232,093	203,491	177,386	162,668	131,949	7.29%
YoY %	-0.81%	-12.50%	14.06%	14.72%	9.05%	23.28%	-	-
Horiz. %	152.66%	153.90%	175.90%	154.22%	134.44%	123.28%	100.00%	-
NOSH	201,428	203,076	201,820	201,477	201,575	200,824	188,499	1.11%
YoY %	-0.81%	0.62%	0.17%	-0.05%	0.37%	6.54%	-	-
Horiz. %	106.86%	107.73%	107.07%	106.88%	106.94%	106.54%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Ratio Analysis
NP Margin	5.00%	-0.29%	7.86%	12.08%	7.46%	4.76%	15.20%	-
YoY %	1,824.14%	-103.69%	-34.93%	61.93%	56.72%	-68.68%	-	-
Horiz. %	32.89%	-1.91%	51.71%	79.47%	49.08%	31.32%	100.00%	-
ROE	2.62%	0.48%	3.53%	5.12%	3.10%	2.26%	6.86%	-
YoY %	445.83%	-86.40%	-31.05%	65.16%	37.17%	-67.06%	-	-
Horiz. %	38.19%	7.00%	51.46%	74.64%	45.19%	32.94%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Per Share
RPS	76.79	68.06	62.76	41.04	36.97	36.57	31.42	16.04%
YoY %	12.83%	8.44%	52.92%	11.01%	1.09%	16.39%	-	-
Horiz. %	244.40%	216.61%	199.75%	130.62%	117.66%	116.39%	100.00%	-
EPS	0.65	0.48	4.06	5.16	2.73	1.84	4.80	-28.31%
YoY %	35.42%	-88.18%	-21.32%	89.01%	48.37%	-61.67%	-	-
Horiz. %	13.54%	10.00%	84.58%	107.50%	56.88%	38.33%	100.00%	-
DPS	5.00	5.00	2.50	5.00	4.00	5.00	3.00	8.87%
YoY %	0.00%	100.00%	-50.00%	25.00%	-20.00%	66.67%	-	-
Horiz. %	166.67%	166.67%	83.33%	166.67%	133.33%	166.67%	100.00%	-
NAPS	1.00	1.00	1.15	1.01	0.88	0.81	0.70	6.11%
YoY %	0.00%	-13.04%	13.86%	14.77%	8.64%	15.71%	-	-
Horiz. %	142.86%	142.86%	164.29%	144.29%	125.71%	115.71%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Adjusted Per Share Value based on latest NOSH - 201,477
RPS	77.13	68.91	63.16	41.23	37.16	36.62	29.53	17.33%
YoY %	11.93%	9.10%	53.19%	10.95%	1.47%	24.01%	-	-
Horiz. %	261.19%	233.36%	213.88%	139.62%	125.84%	124.01%	100.00%	-
EPS	2.63	0.48	4.08	5.19	2.74	1.83	4.51	-8.58%
YoY %	447.92%	-88.24%	-21.39%	89.42%	49.73%	-59.42%	-	-
Horiz. %	58.31%	10.64%	90.47%	115.08%	60.75%	40.58%	100.00%	-
DPS	5.02	5.06	2.52	5.02	4.02	5.01	2.82	10.07%
YoY %	-0.79%	100.79%	-49.80%	24.88%	-19.76%	77.66%	-	-
Horiz. %	178.01%	179.43%	89.36%	178.01%	142.55%	177.66%	100.00%	-
NAPS	1.0044	1.0126	1.1573	1.0147	0.8845	0.8111	0.658	7.29%
YoY %	-0.81%	-12.50%	14.05%	14.72%	9.05%	23.27%	-	-
Horiz. %	152.64%	153.89%	175.88%	154.21%	134.42%	123.27%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/06/13	29/06/12	30/06/11	30/06/10	30/06/09	30/06/08	29/06/07	-
Price	2.40	2.18	1.81	1.05	1.04	1.87	1.91	-
P/RPS	3.13	3.20	2.88	2.56	2.81	5.11	6.08	-10.46%
YoY %	-2.19%	11.11%	12.50%	-8.90%	-45.01%	-15.95%	-	-
Horiz. %	51.48%	52.63%	47.37%	42.11%	46.22%	84.05%	100.00%	-
P/EPS	91.59	455.46	44.61	20.32	38.10	102.13	39.79	14.89%
YoY %	-79.89%	920.98%	119.54%	-46.67%	-62.69%	156.67%	-	-
Horiz. %	230.18%	1,144.66%	112.11%	51.07%	95.75%	256.67%	100.00%	-
EY	1.09	0.22	2.24	4.92	2.63	0.98	2.51	-12.96%
YoY %	395.45%	-90.18%	-54.47%	87.07%	168.37%	-60.96%	-	-
Horiz. %	43.43%	8.76%	89.24%	196.02%	104.78%	39.04%	100.00%	-
DY	2.08	2.29	1.38	4.76	3.85	2.67	1.57	4.79%
YoY %	-9.17%	65.94%	-71.01%	23.64%	44.19%	70.06%	-	-
Horiz. %	132.48%	145.86%	87.90%	303.18%	245.22%	170.06%	100.00%	-
P/NAPS	2.40	2.18	1.57	1.04	1.18	2.31	2.73	-2.12%
YoY %	10.09%	38.85%	50.96%	-11.86%	-48.92%	-15.38%	-	-
Horiz. %	87.91%	79.85%	57.51%	38.10%	43.22%	84.62%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Price Multiplier on Announcement Date
Date	30/08/13	30/08/12	26/08/11	30/08/10	28/08/09	28/08/08	27/08/07	-
Price	3.00	2.64	1.70	1.32	1.02	1.70	1.75	-
P/RPS	3.91	3.88	2.71	3.22	2.76	4.65	5.57	-5.72%
YoY %	0.77%	43.17%	-15.84%	16.67%	-40.65%	-16.52%	-	-
Horiz. %	70.20%	69.66%	48.65%	57.81%	49.55%	83.48%	100.00%	-
P/EPS	114.49	551.57	41.90	25.55	37.36	92.85	36.46	20.99%
YoY %	-79.24%	1,216.40%	63.99%	-31.61%	-59.76%	154.66%	-	-
Horiz. %	314.02%	1,512.81%	114.92%	70.08%	102.47%	254.66%	100.00%	-
EY	0.87	0.18	2.39	3.91	2.68	1.08	2.74	-17.38%
YoY %	383.33%	-92.47%	-38.87%	45.90%	148.15%	-60.58%	-	-
Horiz. %	31.75%	6.57%	87.23%	142.70%	97.81%	39.42%	100.00%	-
DY	1.67	1.89	1.47	3.79	3.92	2.94	1.71	-0.39%
YoY %	-11.64%	28.57%	-61.21%	-3.32%	33.33%	71.93%	-	-
Horiz. %	97.66%	110.53%	85.96%	221.64%	229.24%	171.93%	100.00%	-
P/NAPS	3.00	2.64	1.48	1.31	1.16	2.10	2.50	3.08%
YoY %	13.64%	78.38%	12.98%	12.93%	-44.76%	-16.00%	-	-
Horiz. %	120.00%	105.60%	59.20%	52.40%	46.40%	84.00%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos