[BONIA] YoY TTM Result on 30-Sep-2007 [#1]

Stock
[BONIA] BONIA CORPORATION BHD
Announcement Date
15-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
30-Sep-2007 [#1]
Profit Trend
QoQ- 19.3%
YoY- 122.85%
Quarter Report
Latest QR
Upcoming QR
BONIA's Result
BONIA's Financial Summary
View:
Show?
TTM Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 367,329 320,972 318,700 257,973 233,162 201,894 159,597 14.89%
PBT 49,741 31,415 35,014 43,223 24,011 15,019 13,449 24.34%
Tax -13,535 -9,163 -9,643 -9,024 -8,253 -6,487 -5,527 16.09%
NP 36,206 22,252 25,371 34,199 15,758 8,532 7,922 28.80%
-
NP to SH 36,413 21,813 25,282 33,646 15,098 8,441 7,922 28.92%
-
Tax Rate 27.21% 29.17% 27.54% 20.88% 34.37% 43.19% 41.10% -
Total Cost 331,123 298,720 293,329 223,774 217,404 193,362 151,675 13.89%
-
Net Worth 209,611 185,321 169,281 145,815 89,618 69,579 58,161 23.80%
Dividend
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div 10,073 8,063 10,041 5,654 4,449 4,072 2,020 30.69%
Div Payout % 27.67% 36.96% 39.72% 16.81% 29.47% 48.25% 25.50% -
Equity
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Net Worth 209,611 185,321 169,281 145,815 89,618 69,579 58,161 23.80%
NOSH 201,549 201,436 201,525 197,048 44,809 41,416 40,389 30.70%
Ratio Analysis
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
NP Margin 9.86% 6.93% 7.96% 13.26% 6.76% 4.23% 4.96% -
ROE 17.37% 11.77% 14.93% 23.07% 16.85% 12.13% 13.62% -
Per Share
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 182.25 159.34 158.14 130.92 520.35 487.48 395.14 -12.09%
EPS 18.07 10.83 12.55 17.08 33.69 20.38 19.61 -1.35%
DPS 5.00 4.00 5.00 2.87 9.93 9.83 5.00 0.00%
NAPS 1.04 0.92 0.84 0.74 2.00 1.68 1.44 -5.27%
Adjusted Per Share Value based on latest NOSH - 197,048
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 183.17 160.05 158.92 128.64 116.27 100.67 79.58 14.89%
EPS 18.16 10.88 12.61 16.78 7.53 4.21 3.95 28.93%
DPS 5.02 4.02 5.01 2.82 2.22 2.03 1.01 30.62%
NAPS 1.0452 0.9241 0.8441 0.7271 0.4469 0.347 0.29 23.81%
Price Multiplier on Financial Quarter End Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 -
Price 1.66 1.00 1.59 1.68 0.70 0.64 0.60 -
P/RPS 0.91 0.63 1.01 1.28 0.13 0.13 0.15 35.03%
P/EPS 9.19 9.23 12.67 9.84 2.08 3.14 3.06 20.10%
EY 10.88 10.83 7.89 10.16 48.13 31.85 32.69 -16.74%
DY 3.01 4.00 3.14 1.71 14.18 15.36 8.33 -15.59%
P/NAPS 1.60 1.09 1.89 2.27 0.35 0.38 0.42 24.95%
Price Multiplier on Announcement Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 24/11/10 26/11/09 24/11/08 15/11/07 22/11/06 23/11/05 17/11/04 -
Price 1.71 1.05 1.36 2.01 1.00 0.60 0.62 -
P/RPS 0.94 0.66 0.86 1.54 0.19 0.12 0.16 34.31%
P/EPS 9.47 9.70 10.84 11.77 2.97 2.94 3.16 20.06%
EY 10.57 10.31 9.22 8.50 33.69 33.97 31.64 -16.69%
DY 2.92 3.81 3.68 1.43 9.93 16.39 8.06 -15.56%
P/NAPS 1.64 1.14 1.62 2.72 0.50 0.36 0.43 24.98%

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