[BONIA] YoY TTM Result on 30-Sep-2004 [#1]

Stock
[BONIA] BONIA CORPORATION BHD
Announcement Date
17-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
30-Sep-2004 [#1]
Profit Trend
QoQ- 5.6%
YoY- 226.82%
Quarter Report
Latest QR
Upcoming QR
BONIA's Result
BONIA's Financial Summary
View:
Show?
TTM Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Revenue 257,973 233,162 201,894 159,597 120,415 99,545 82,131 21.00%
PBT 43,223 24,011 15,019 13,449 6,019 5,700 3,164 54.58%
Tax -9,024 -8,253 -6,487 -5,527 -3,595 -2,347 -1,436 35.82%
NP 34,199 15,758 8,532 7,922 2,424 3,353 1,728 64.42%
-
NP to SH 33,646 15,098 8,441 7,922 2,424 3,353 1,728 63.98%
-
Tax Rate 20.88% 34.37% 43.19% 41.10% 59.73% 41.18% 45.39% -
Total Cost 223,774 217,404 193,362 151,675 117,991 96,192 80,403 18.59%
-
Net Worth 145,815 89,618 69,579 58,161 50,893 48,799 43,390 22.37%
Dividend
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Div 5,654 4,449 4,072 2,020 2,009 - 1,662 22.62%
Div Payout % 16.81% 29.47% 48.25% 25.50% 82.91% - 96.23% -
Equity
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Net Worth 145,815 89,618 69,579 58,161 50,893 48,799 43,390 22.37%
NOSH 197,048 44,809 41,416 40,389 40,391 39,999 33,377 34.41%
Ratio Analysis
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
NP Margin 13.26% 6.76% 4.23% 4.96% 2.01% 3.37% 2.10% -
ROE 23.07% 16.85% 12.13% 13.62% 4.76% 6.87% 3.98% -
Per Share
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 130.92 520.35 487.48 395.14 298.12 248.86 246.07 -9.97%
EPS 17.08 33.69 20.38 19.61 6.00 8.38 5.18 21.98%
DPS 2.87 9.93 9.83 5.00 5.00 0.00 5.00 -8.83%
NAPS 0.74 2.00 1.68 1.44 1.26 1.22 1.30 -8.95%
Adjusted Per Share Value based on latest NOSH - 40,389
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 128.64 116.27 100.67 79.58 60.04 49.64 40.95 21.00%
EPS 16.78 7.53 4.21 3.95 1.21 1.67 0.86 64.04%
DPS 2.82 2.22 2.03 1.01 1.00 0.00 0.83 22.59%
NAPS 0.7271 0.4469 0.347 0.29 0.2538 0.2433 0.2164 22.37%
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 -
Price 1.68 0.70 0.64 0.60 0.65 0.69 0.52 -
P/RPS 1.28 0.13 0.13 0.15 0.22 0.28 0.21 35.13%
P/EPS 9.84 2.08 3.14 3.06 10.83 8.23 10.04 -0.33%
EY 10.16 48.13 31.85 32.69 9.23 12.15 9.96 0.33%
DY 1.71 14.18 15.36 8.33 7.69 0.00 9.62 -25.00%
P/NAPS 2.27 0.35 0.38 0.42 0.52 0.57 0.40 33.53%
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 15/11/07 22/11/06 23/11/05 17/11/04 18/11/03 27/11/02 21/11/01 -
Price 2.01 1.00 0.60 0.62 0.69 0.67 0.57 -
P/RPS 1.54 0.19 0.12 0.16 0.23 0.27 0.23 37.26%
P/EPS 11.77 2.97 2.94 3.16 11.50 7.99 11.01 1.11%
EY 8.50 33.69 33.97 31.64 8.70 12.51 9.08 -1.09%
DY 1.43 9.93 16.39 8.06 7.25 0.00 8.77 -26.07%
P/NAPS 2.72 0.50 0.36 0.43 0.55 0.55 0.44 35.45%

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