[BONIA] YoY 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- 23.16%
YoY- 99.43%
Quarter Report
Latest QR
Upcoming QR
BONIA's Result
BONIA's Financial Summary
View:
Show?
Quarter Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 154,032 137,913 128,065 92,219 74,425 75,485 59,100 17.29%
PBT 19,666 12,394 16,846 12,369 7,359 8,843 8,540 14.90%
Tax -5,859 -4,899 -3,724 -3,336 -2,815 -1,931 -2,180 17.89%
NP 13,807 7,495 13,122 9,033 4,544 6,912 6,360 13.77%
-
NP to SH 13,025 6,688 11,766 8,823 4,424 6,757 6,143 13.33%
-
Tax Rate 29.79% 39.53% 22.11% 26.97% 38.25% 21.84% 25.53% -
Total Cost 140,225 130,418 114,943 83,186 69,881 68,573 52,740 17.68%
-
Net Worth 296,389 267,922 227,664 193,380 171,707 158,521 108,035 18.29%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div - - 5,036 - - - - -
Div Payout % - - 42.81% - - - - -
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 296,389 267,922 227,664 193,380 171,707 158,521 108,035 18.29%
NOSH 201,625 201,445 201,472 201,438 202,009 198,152 48,446 26.80%
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 8.96% 5.43% 10.25% 9.80% 6.11% 9.16% 10.76% -
ROE 4.39% 2.50% 5.17% 4.56% 2.58% 4.26% 5.69% -
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 76.40 68.46 63.56 45.78 36.84 38.09 121.99 -7.49%
EPS 6.46 3.32 5.84 4.38 2.19 3.41 12.68 -10.62%
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 76.42 68.42 63.53 45.75 36.92 37.45 29.32 17.29%
EPS 6.46 3.32 5.84 4.38 2.19 3.35 3.05 13.31%
DPS 0.00 0.00 2.50 0.00 0.00 0.00 0.00 -
NAPS 1.4704 1.3292 1.1294 0.9594 0.8518 0.7864 0.536 18.29%
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 2.59 3.71 2.78 2.25 1.85 4.33 1.32 11.87%
P/EPS 30.65 76.51 30.31 23.52 31.05 48.39 12.70 15.80%
EY 3.26 1.31 3.30 4.25 3.22 2.07 7.88 -13.66%
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 2.72 3.40 2.75 2.21 2.71 4.86 0.96 18.93%
P/EPS 32.20 70.18 29.97 23.06 45.66 54.25 9.23 23.12%
EY 3.11 1.42 3.34 4.34 2.19 1.84 10.84 -18.77%
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