[BONIA] YoY TTM Result on 30-Sep-2005 [#1]

Stock
[BONIA] BONIA CORPORATION BHD
Announcement Date
23-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
30-Sep-2005 [#1]
Profit Trend
QoQ- 4.27%
YoY- 6.55%
Quarter Report
Latest QR
Upcoming QR
BONIA's Result
BONIA's Financial Summary
View:
Show?
TTM Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Revenue 318,700 257,973 233,162 201,894 159,597 120,415 99,545 21.38%
PBT 35,014 43,223 24,011 15,019 13,449 6,019 5,700 35.29%
Tax -9,643 -9,024 -8,253 -6,487 -5,527 -3,595 -2,347 26.52%
NP 25,371 34,199 15,758 8,532 7,922 2,424 3,353 40.07%
-
NP to SH 25,282 33,646 15,098 8,441 7,922 2,424 3,353 39.98%
-
Tax Rate 27.54% 20.88% 34.37% 43.19% 41.10% 59.73% 41.18% -
Total Cost 293,329 223,774 217,404 193,362 151,675 117,991 96,192 20.40%
-
Net Worth 169,281 145,815 89,618 69,579 58,161 50,893 48,799 23.01%
Dividend
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Div 10,041 5,654 4,449 4,072 2,020 2,009 - -
Div Payout % 39.72% 16.81% 29.47% 48.25% 25.50% 82.91% - -
Equity
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Net Worth 169,281 145,815 89,618 69,579 58,161 50,893 48,799 23.01%
NOSH 201,525 197,048 44,809 41,416 40,389 40,391 39,999 30.90%
Ratio Analysis
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
NP Margin 7.96% 13.26% 6.76% 4.23% 4.96% 2.01% 3.37% -
ROE 14.93% 23.07% 16.85% 12.13% 13.62% 4.76% 6.87% -
Per Share
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 158.14 130.92 520.35 487.48 395.14 298.12 248.86 -7.27%
EPS 12.55 17.08 33.69 20.38 19.61 6.00 8.38 6.95%
DPS 5.00 2.87 9.93 9.83 5.00 5.00 0.00 -
NAPS 0.84 0.74 2.00 1.68 1.44 1.26 1.22 -6.02%
Adjusted Per Share Value based on latest NOSH - 41,416
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 158.11 127.98 115.67 100.16 79.18 59.74 49.38 21.38%
EPS 12.54 16.69 7.49 4.19 3.93 1.20 1.66 40.03%
DPS 4.98 2.81 2.21 2.02 1.00 1.00 0.00 -
NAPS 0.8398 0.7234 0.4446 0.3452 0.2885 0.2525 0.2421 23.01%
Price Multiplier on Financial Quarter End Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 -
Price 1.59 1.68 0.70 0.64 0.60 0.65 0.69 -
P/RPS 1.01 1.28 0.13 0.13 0.15 0.22 0.28 23.81%
P/EPS 12.67 9.84 2.08 3.14 3.06 10.83 8.23 7.44%
EY 7.89 10.16 48.13 31.85 32.69 9.23 12.15 -6.93%
DY 3.14 1.71 14.18 15.36 8.33 7.69 0.00 -
P/NAPS 1.89 2.27 0.35 0.38 0.42 0.52 0.57 22.09%
Price Multiplier on Announcement Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 24/11/08 15/11/07 22/11/06 23/11/05 17/11/04 18/11/03 27/11/02 -
Price 1.36 2.01 1.00 0.60 0.62 0.69 0.67 -
P/RPS 0.86 1.54 0.19 0.12 0.16 0.23 0.27 21.27%
P/EPS 10.84 11.77 2.97 2.94 3.16 11.50 7.99 5.21%
EY 9.22 8.50 33.69 33.97 31.64 8.70 12.51 -4.95%
DY 3.68 1.43 9.93 16.39 8.06 7.25 0.00 -
P/NAPS 1.62 2.72 0.50 0.36 0.43 0.55 0.55 19.70%

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