[BONIA] YoY TTM Result on 30-Sep-2006 [#1]

Stock
[BONIA] BONIA CORPORATION BHD
Announcement Date
22-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
30-Sep-2006 [#1]
Profit Trend
QoQ- 9.16%
YoY- 78.87%
Quarter Report
Latest QR
Upcoming QR
BONIA's Result
BONIA's Financial Summary
View:
Show?
TTM Result
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Revenue 320,972 318,700 257,973 233,162 201,894 159,597 120,415 17.73%
PBT 31,415 35,014 43,223 24,011 15,019 13,449 6,019 31.67%
Tax -9,163 -9,643 -9,024 -8,253 -6,487 -5,527 -3,595 16.85%
NP 22,252 25,371 34,199 15,758 8,532 7,922 2,424 44.65%
-
NP to SH 21,813 25,282 33,646 15,098 8,441 7,922 2,424 44.17%
-
Tax Rate 29.17% 27.54% 20.88% 34.37% 43.19% 41.10% 59.73% -
Total Cost 298,720 293,329 223,774 217,404 193,362 151,675 117,991 16.72%
-
Net Worth 185,321 169,281 145,815 89,618 69,579 58,161 50,893 24.01%
Dividend
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Div 8,063 10,041 5,654 4,449 4,072 2,020 2,009 26.03%
Div Payout % 36.96% 39.72% 16.81% 29.47% 48.25% 25.50% 82.91% -
Equity
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Net Worth 185,321 169,281 145,815 89,618 69,579 58,161 50,893 24.01%
NOSH 201,436 201,525 197,048 44,809 41,416 40,389 40,391 30.67%
Ratio Analysis
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
NP Margin 6.93% 7.96% 13.26% 6.76% 4.23% 4.96% 2.01% -
ROE 11.77% 14.93% 23.07% 16.85% 12.13% 13.62% 4.76% -
Per Share
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 159.34 158.14 130.92 520.35 487.48 395.14 298.12 -9.90%
EPS 10.83 12.55 17.08 33.69 20.38 19.61 6.00 10.33%
DPS 4.00 5.00 2.87 9.93 9.83 5.00 5.00 -3.64%
NAPS 0.92 0.84 0.74 2.00 1.68 1.44 1.26 -5.10%
Adjusted Per Share Value based on latest NOSH - 44,809
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 160.05 158.92 128.64 116.27 100.67 79.58 60.04 17.73%
EPS 10.88 12.61 16.78 7.53 4.21 3.95 1.21 44.15%
DPS 4.02 5.01 2.82 2.22 2.03 1.01 1.00 26.07%
NAPS 0.9241 0.8441 0.7271 0.4469 0.347 0.29 0.2538 24.00%
Price Multiplier on Financial Quarter End Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 -
Price 1.00 1.59 1.68 0.70 0.64 0.60 0.65 -
P/RPS 0.63 1.01 1.28 0.13 0.13 0.15 0.22 19.14%
P/EPS 9.23 12.67 9.84 2.08 3.14 3.06 10.83 -2.62%
EY 10.83 7.89 10.16 48.13 31.85 32.69 9.23 2.69%
DY 4.00 3.14 1.71 14.18 15.36 8.33 7.69 -10.31%
P/NAPS 1.09 1.89 2.27 0.35 0.38 0.42 0.52 13.11%
Price Multiplier on Announcement Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 26/11/09 24/11/08 15/11/07 22/11/06 23/11/05 17/11/04 18/11/03 -
Price 1.05 1.36 2.01 1.00 0.60 0.62 0.69 -
P/RPS 0.66 0.86 1.54 0.19 0.12 0.16 0.23 19.18%
P/EPS 9.70 10.84 11.77 2.97 2.94 3.16 11.50 -2.79%
EY 10.31 9.22 8.50 33.69 33.97 31.64 8.70 2.86%
DY 3.81 3.68 1.43 9.93 16.39 8.06 7.25 -10.15%
P/NAPS 1.14 1.62 2.72 0.50 0.36 0.43 0.55 12.90%

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