[BONIA] YoY TTM Result on 30-Jun-2007 [#4]

Stock
[BONIA] BONIA CORPORATION BHD
Announcement Date
27-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
30-Jun-2007 [#4]
Profit Trend
QoQ- 22.73%
YoY- 103.91%
Quarter Report
Latest QR
Upcoming QR
BONIA's Result
BONIA's Financial Summary
View:
Show?
TTM Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 360,099 314,891 300,189 246,346 221,372 192,037 150,498 15.64%
PBT 45,455 29,515 38,334 37,112 21,494 14,376 12,455 24.06%
Tax -12,252 -8,453 -10,111 -8,429 -7,072 -6,281 -4,953 16.28%
NP 33,203 21,062 28,223 28,683 14,422 8,095 7,502 28.12%
-
NP to SH 33,547 20,607 27,948 28,203 13,831 8,095 7,502 28.34%
-
Tax Rate 26.95% 28.64% 26.38% 22.71% 32.90% 43.69% 39.77% -
Total Cost 326,896 293,829 271,966 217,663 206,950 183,942 142,996 14.76%
-
Net Worth 203,491 177,386 162,668 131,949 88,983 40,724 56,573 23.76%
Dividend
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Div 10,073 8,063 10,041 5,654 4,449 4,072 2,020 30.69%
Div Payout % 30.03% 39.13% 35.93% 20.05% 32.17% 50.31% 26.93% -
Equity
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Net Worth 203,491 177,386 162,668 131,949 88,983 40,724 56,573 23.76%
NOSH 201,477 201,575 200,824 188,499 44,491 40,724 40,409 30.68%
Ratio Analysis
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
NP Margin 9.22% 6.69% 9.40% 11.64% 6.51% 4.22% 4.98% -
ROE 16.49% 11.62% 17.18% 21.37% 15.54% 19.88% 13.26% -
Per Share
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 178.73 156.22 149.48 130.69 497.56 471.55 372.43 -11.51%
EPS 16.65 10.22 13.92 14.96 31.09 19.88 18.56 -1.79%
DPS 5.00 4.00 5.00 3.00 10.00 10.00 5.00 0.00%
NAPS 1.01 0.88 0.81 0.70 2.00 1.00 1.40 -5.29%
Adjusted Per Share Value based on latest NOSH - 188,499
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 178.65 156.22 148.92 122.21 109.82 95.27 74.66 15.64%
EPS 16.64 10.22 13.87 13.99 6.86 4.02 3.72 28.34%
DPS 5.00 4.00 4.98 2.81 2.21 2.02 1.00 30.75%
NAPS 1.0095 0.88 0.807 0.6546 0.4414 0.202 0.2807 23.76%
Price Multiplier on Financial Quarter End Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 -
Price 1.05 1.04 1.87 1.91 0.66 0.57 0.62 -
P/RPS 0.59 0.67 1.25 1.46 0.13 0.12 0.17 23.03%
P/EPS 6.31 10.17 13.44 12.77 2.12 2.87 3.34 11.17%
EY 15.86 9.83 7.44 7.83 47.10 34.87 29.94 -10.04%
DY 4.76 3.85 2.67 1.57 15.15 17.54 8.06 -8.39%
P/NAPS 1.04 1.18 2.31 2.73 0.33 0.57 0.44 15.40%
Price Multiplier on Announcement Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 30/08/10 28/08/09 28/08/08 27/08/07 29/08/06 29/08/05 30/08/04 -
Price 1.32 1.02 1.70 1.75 0.65 0.56 0.56 -
P/RPS 0.74 0.65 1.14 1.34 0.13 0.12 0.15 30.45%
P/EPS 7.93 9.98 12.22 11.70 2.09 2.82 3.02 17.44%
EY 12.61 10.02 8.19 8.55 47.83 35.50 33.15 -14.87%
DY 3.79 3.92 2.94 1.71 15.38 17.86 8.93 -13.30%
P/NAPS 1.31 1.16 2.10 2.50 0.33 0.56 0.40 21.85%

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