[BONIA] YoY TTM Result on 31-Dec-2003 [#2]

Stock
[BONIA] BONIA CORPORATION BHD
Announcement Date
18-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
31-Dec-2003 [#2]
Profit Trend
QoQ- 37.58%
YoY- -0.45%
Quarter Report
Latest QR
Upcoming QR
BONIA's Result
BONIA's Financial Summary
View:
Show?
TTM Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 241,086 214,415 166,585 122,609 113,959 83,725 82,245 19.62%
PBT 29,284 16,585 16,955 6,328 6,526 3,617 5,410 32.48%
Tax -8,916 -7,277 -6,542 -2,993 -3,176 -1,483 -1,979 28.50%
NP 20,368 9,308 10,413 3,335 3,350 2,134 3,431 34.54%
-
NP to SH 19,736 9,041 10,413 3,335 3,350 2,134 3,431 33.83%
-
Tax Rate 30.45% 43.88% 38.58% 47.30% 48.67% 41.00% 36.58% -
Total Cost 220,718 205,107 156,172 119,274 110,609 81,591 78,814 18.71%
-
Net Worth 93,087 83,128 63,084 53,682 50,399 44,345 43,872 13.35%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div 4,449 4,072 2,020 2,009 - 1,662 988 28.48%
Div Payout % 22.54% 45.04% 19.40% 60.27% - 77.92% 28.82% -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 93,087 83,128 63,084 53,682 50,399 44,345 43,872 13.35%
NOSH 46,543 41,983 40,438 40,362 40,000 33,342 33,236 5.77%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin 8.45% 4.34% 6.25% 2.72% 2.94% 2.55% 4.17% -
ROE 21.20% 10.88% 16.51% 6.21% 6.65% 4.81% 7.82% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 517.98 510.71 411.94 303.77 284.90 251.11 247.45 13.09%
EPS 42.40 21.53 25.75 8.26 8.38 6.40 10.32 26.54%
DPS 9.56 9.70 5.00 5.00 0.00 5.00 3.00 21.29%
NAPS 2.00 1.98 1.56 1.33 1.26 1.33 1.32 7.16%
Adjusted Per Share Value based on latest NOSH - 40,362
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 120.22 106.92 83.07 61.14 56.83 41.75 41.01 19.62%
EPS 9.84 4.51 5.19 1.66 1.67 1.06 1.71 33.84%
DPS 2.22 2.03 1.01 1.00 0.00 0.83 0.49 28.62%
NAPS 0.4642 0.4145 0.3146 0.2677 0.2513 0.2211 0.2188 13.34%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 -
Price 0.98 0.60 0.69 0.70 0.63 0.82 0.73 -
P/RPS 0.19 0.12 0.17 0.23 0.22 0.33 0.30 -7.32%
P/EPS 2.31 2.79 2.68 8.47 7.52 12.81 7.07 -17.00%
EY 43.27 35.89 37.32 11.80 13.29 7.81 14.14 20.48%
DY 9.75 16.17 7.25 7.14 0.00 6.10 4.11 15.47%
P/NAPS 0.49 0.30 0.44 0.53 0.50 0.62 0.55 -1.90%
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 28/02/07 17/03/06 24/02/05 18/02/04 24/02/03 26/02/02 26/02/01 -
Price 1.50 0.63 0.64 0.71 0.62 0.82 0.52 -
P/RPS 0.29 0.12 0.16 0.23 0.22 0.33 0.21 5.52%
P/EPS 3.54 2.93 2.49 8.59 7.40 12.81 5.04 -5.71%
EY 28.27 34.18 40.23 11.64 13.51 7.81 19.85 6.06%
DY 6.37 15.40 7.81 7.04 0.00 6.10 5.77 1.66%
P/NAPS 0.75 0.32 0.41 0.53 0.49 0.62 0.39 11.50%

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