[BONIA] YoY TTM Result on 30-Sep-2010 [#1]

Stock
[BONIA] BONIA CORPORATION BHD
Announcement Date
24-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
30-Sep-2010 [#1]
Profit Trend
QoQ- 8.54%
YoY- 66.93%
Quarter Report
Latest QR
Upcoming QR
BONIA's Result
BONIA's Financial Summary
View:
Show?
TTM Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 644,004 584,292 511,167 367,329 320,972 318,700 257,973 16.45%
PBT 68,604 59,556 73,429 49,741 31,415 35,014 43,223 7.99%
Tax -22,905 -20,936 -17,460 -13,535 -9,163 -9,643 -9,024 16.77%
NP 45,699 38,620 55,969 36,206 22,252 25,371 34,199 4.94%
-
NP to SH 40,057 36,384 49,148 36,413 21,813 25,282 33,646 2.94%
-
Tax Rate 33.39% 35.15% 23.78% 27.21% 29.17% 27.54% 20.88% -
Total Cost 598,305 545,672 455,198 331,123 298,720 293,329 223,774 17.79%
-
Net Worth 201,430 284,050 251,925 209,611 185,321 169,281 145,815 5.52%
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Div 10,071 10,153 10,082 10,073 8,063 10,041 5,654 10.09%
Div Payout % 25.14% 27.91% 20.51% 27.67% 36.96% 39.72% 16.81% -
Equity
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 201,430 284,050 251,925 209,611 185,321 169,281 145,815 5.52%
NOSH 201,430 201,454 201,540 201,549 201,436 201,525 197,048 0.36%
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin 7.10% 6.61% 10.95% 9.86% 6.93% 7.96% 13.26% -
ROE 19.89% 12.81% 19.51% 17.37% 11.77% 14.93% 23.07% -
Per Share
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 319.72 290.04 253.63 182.25 159.34 158.14 130.92 16.02%
EPS 19.89 18.06 24.39 18.07 10.83 12.55 17.08 2.56%
DPS 5.00 5.00 5.00 5.00 4.00 5.00 2.87 9.68%
NAPS 1.00 1.41 1.25 1.04 0.92 0.84 0.74 5.14%
Adjusted Per Share Value based on latest NOSH - 201,549
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 319.49 289.87 253.59 182.23 159.23 158.11 127.98 16.45%
EPS 19.87 18.05 24.38 18.06 10.82 12.54 16.69 2.94%
DPS 5.00 5.04 5.00 5.00 4.00 4.98 2.81 10.07%
NAPS 0.9993 1.4092 1.2498 1.0399 0.9194 0.8398 0.7234 5.52%
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 -
Price 2.98 2.38 1.60 1.66 1.00 1.59 1.68 -
P/RPS 0.93 0.82 0.63 0.91 0.63 1.01 1.28 -5.18%
P/EPS 14.99 13.18 6.56 9.19 9.23 12.67 9.84 7.26%
EY 6.67 7.59 15.24 10.88 10.83 7.89 10.16 -6.76%
DY 1.68 2.10 3.13 3.01 4.00 3.14 1.71 -0.29%
P/NAPS 2.98 1.69 1.28 1.60 1.09 1.89 2.27 4.63%
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 22/11/13 26/11/12 29/11/11 24/11/10 26/11/09 24/11/08 15/11/07 -
Price 3.40 2.41 1.68 1.71 1.05 1.36 2.01 -
P/RPS 1.06 0.83 0.66 0.94 0.66 0.86 1.54 -6.03%
P/EPS 17.10 13.34 6.89 9.47 9.70 10.84 11.77 6.41%
EY 5.85 7.49 14.52 10.57 10.31 9.22 8.50 -6.03%
DY 1.47 2.07 2.98 2.92 3.81 3.68 1.43 0.46%
P/NAPS 3.40 1.71 1.34 1.64 1.14 1.62 2.72 3.78%

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