[BONIA] YoY TTM Result on 30-Jun-2004 [#4]

Stock
[BONIA] BONIA CORPORATION BHD
Announcement Date
30-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
30-Jun-2004 [#4]
Profit Trend
QoQ- 96.03%
YoY- 219.91%
Quarter Report
Latest QR
Upcoming QR
BONIA's Result
BONIA's Financial Summary
View:
Show?
TTM Result
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Revenue 246,346 221,372 192,037 150,498 119,196 93,033 82,381 20.01%
PBT 37,112 21,494 14,376 12,455 5,865 4,969 4,232 43.57%
Tax -8,429 -7,072 -6,281 -4,953 -3,520 -2,168 -1,813 29.17%
NP 28,683 14,422 8,095 7,502 2,345 2,801 2,419 50.97%
-
NP to SH 28,203 13,831 8,095 7,502 2,345 2,801 2,419 50.55%
-
Tax Rate 22.71% 32.90% 43.69% 39.77% 60.02% 43.63% 42.84% -
Total Cost 217,663 206,950 183,942 142,996 116,851 90,232 79,962 18.15%
-
Net Worth 131,949 88,983 40,724 56,573 49,844 47,482 42,567 20.74%
Dividend
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Div 5,654 4,449 4,072 2,020 2,009 - 1,662 22.62%
Div Payout % 20.05% 32.17% 50.31% 26.93% 85.71% - 68.74% -
Equity
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Net Worth 131,949 88,983 40,724 56,573 49,844 47,482 42,567 20.74%
NOSH 188,499 44,491 40,724 40,409 40,196 39,900 33,255 33.51%
Ratio Analysis
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
NP Margin 11.64% 6.51% 4.22% 4.98% 1.97% 3.01% 2.94% -
ROE 21.37% 15.54% 19.88% 13.26% 4.70% 5.90% 5.68% -
Per Share
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 130.69 497.56 471.55 372.43 296.53 233.16 247.72 -10.10%
EPS 14.96 31.09 19.88 18.56 5.83 7.02 7.27 12.77%
DPS 3.00 10.00 10.00 5.00 5.00 0.00 5.00 -8.15%
NAPS 0.70 2.00 1.00 1.40 1.24 1.19 1.28 -9.56%
Adjusted Per Share Value based on latest NOSH - 40,409
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 122.84 110.39 95.76 75.05 59.44 46.39 41.08 20.01%
EPS 14.06 6.90 4.04 3.74 1.17 1.40 1.21 50.47%
DPS 2.82 2.22 2.03 1.01 1.00 0.00 0.83 22.59%
NAPS 0.658 0.4437 0.2031 0.2821 0.2485 0.2368 0.2123 20.73%
Price Multiplier on Financial Quarter End Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 -
Price 1.91 0.66 0.57 0.62 0.70 0.88 0.47 -
P/RPS 1.46 0.13 0.12 0.17 0.24 0.38 0.19 40.45%
P/EPS 12.77 2.12 2.87 3.34 12.00 12.54 6.46 12.02%
EY 7.83 47.10 34.87 29.94 8.33 7.98 15.48 -10.73%
DY 1.57 15.15 17.54 8.06 7.14 0.00 10.64 -27.29%
P/NAPS 2.73 0.33 0.57 0.44 0.56 0.74 0.37 39.50%
Price Multiplier on Announcement Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 27/08/07 29/08/06 29/08/05 30/08/04 22/08/03 23/08/02 27/08/01 -
Price 1.75 0.65 0.56 0.56 0.75 0.86 0.55 -
P/RPS 1.34 0.13 0.12 0.15 0.25 0.37 0.22 35.12%
P/EPS 11.70 2.09 2.82 3.02 12.86 12.25 7.56 7.54%
EY 8.55 47.83 35.50 33.15 7.78 8.16 13.23 -7.01%
DY 1.71 15.38 17.86 8.93 6.67 0.00 9.09 -24.29%
P/NAPS 2.50 0.33 0.56 0.40 0.60 0.72 0.43 34.07%

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