[BONIA] YoY TTM Result on 31-Dec-2002 [#2]

Stock
[BONIA] BONIA CORPORATION BHD
Announcement Date
24-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
31-Dec-2002 [#2]
Profit Trend
QoQ- -0.09%
YoY- 56.98%
Quarter Report
Latest QR
Upcoming QR
BONIA's Result
BONIA's Financial Summary
View:
Show?
TTM Result
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Revenue 214,415 166,585 122,609 113,959 83,725 82,245 35,661 -1.88%
PBT 16,585 16,955 6,328 6,526 3,617 5,410 2,027 -2.20%
Tax -7,277 -6,542 -2,993 -3,176 -1,483 -1,979 -941 -2.15%
NP 9,308 10,413 3,335 3,350 2,134 3,431 1,086 -2.25%
-
NP to SH 9,041 10,413 3,335 3,350 2,134 3,431 1,086 -2.22%
-
Tax Rate 43.88% 38.58% 47.30% 48.67% 41.00% 36.58% 46.42% -
Total Cost 205,107 156,172 119,274 110,609 81,591 78,814 34,575 -1.87%
-
Net Worth 83,128 63,084 53,682 50,399 44,345 43,872 21,235 -1.44%
Dividend
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Div 4,072 2,020 2,009 - 1,662 988 - -100.00%
Div Payout % 45.04% 19.40% 60.27% - 77.92% 28.82% - -
Equity
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Net Worth 83,128 63,084 53,682 50,399 44,345 43,872 21,235 -1.44%
NOSH 41,983 40,438 40,362 40,000 33,342 33,236 21,235 -0.72%
Ratio Analysis
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
NP Margin 4.34% 6.25% 2.72% 2.94% 2.55% 4.17% 3.05% -
ROE 10.88% 16.51% 6.21% 6.65% 4.81% 7.82% 5.11% -
Per Share
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 510.71 411.94 303.77 284.90 251.11 247.45 167.93 -1.17%
EPS 21.53 25.75 8.26 8.38 6.40 10.32 5.11 -1.51%
DPS 9.70 5.00 5.00 0.00 5.00 3.00 0.00 -100.00%
NAPS 1.98 1.56 1.33 1.26 1.33 1.32 1.00 -0.72%
Adjusted Per Share Value based on latest NOSH - 40,000
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 106.37 82.64 60.83 56.54 41.54 40.80 17.69 -1.88%
EPS 4.49 5.17 1.65 1.66 1.06 1.70 0.54 -2.22%
DPS 2.02 1.00 1.00 0.00 0.82 0.49 0.00 -100.00%
NAPS 0.4124 0.313 0.2663 0.25 0.22 0.2177 0.1053 -1.44%
Price Multiplier on Financial Quarter End Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 - -
Price 0.60 0.69 0.70 0.63 0.82 0.73 0.00 -
P/RPS 0.12 0.17 0.23 0.22 0.33 0.30 0.00 -100.00%
P/EPS 2.79 2.68 8.47 7.52 12.81 7.07 0.00 -100.00%
EY 35.89 37.32 11.80 13.29 7.81 14.14 0.00 -100.00%
DY 16.17 7.25 7.14 0.00 6.10 4.11 0.00 -100.00%
P/NAPS 0.30 0.44 0.53 0.50 0.62 0.55 0.00 -100.00%
Price Multiplier on Announcement Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 17/03/06 24/02/05 18/02/04 24/02/03 26/02/02 26/02/01 - -
Price 0.63 0.64 0.71 0.62 0.82 0.52 0.00 -
P/RPS 0.12 0.16 0.23 0.22 0.33 0.21 0.00 -100.00%
P/EPS 2.93 2.49 8.59 7.40 12.81 5.04 0.00 -100.00%
EY 34.18 40.23 11.64 13.51 7.81 19.85 0.00 -100.00%
DY 15.40 7.81 7.04 0.00 6.10 5.77 0.00 -100.00%
P/NAPS 0.32 0.41 0.53 0.49 0.62 0.39 0.00 -100.00%

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