[BONIA] YoY TTM Result on 31-Dec-2004 [#2]

Stock
[BONIA] BONIA CORPORATION BHD
Announcement Date
24-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
31-Dec-2004 [#2]
Profit Trend
QoQ- 31.44%
YoY- 212.23%
Quarter Report
Latest QR
Upcoming QR
BONIA's Result
BONIA's Financial Summary
View:
Show?
TTM Result
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Revenue 269,595 241,086 214,415 166,585 122,609 113,959 83,725 21.50%
PBT 42,475 29,284 16,585 16,955 6,328 6,526 3,617 50.73%
Tax -9,299 -8,916 -7,277 -6,542 -2,993 -3,176 -1,483 35.77%
NP 33,176 20,368 9,308 10,413 3,335 3,350 2,134 57.94%
-
NP to SH 32,705 19,736 9,041 10,413 3,335 3,350 2,134 57.57%
-
Tax Rate 21.89% 30.45% 43.88% 38.58% 47.30% 48.67% 41.00% -
Total Cost 236,419 220,718 205,107 156,172 119,274 110,609 81,591 19.39%
-
Net Worth 150,361 93,087 83,128 63,084 53,682 50,399 44,345 22.55%
Dividend
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Div 5,654 4,449 4,072 2,020 2,009 - 1,662 22.62%
Div Payout % 17.29% 22.54% 45.04% 19.40% 60.27% - 77.92% -
Equity
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Net Worth 150,361 93,087 83,128 63,084 53,682 50,399 44,345 22.55%
NOSH 197,844 46,543 41,983 40,438 40,362 40,000 33,342 34.53%
Ratio Analysis
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
NP Margin 12.31% 8.45% 4.34% 6.25% 2.72% 2.94% 2.55% -
ROE 21.75% 21.20% 10.88% 16.51% 6.21% 6.65% 4.81% -
Per Share
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 136.27 517.98 510.71 411.94 303.77 284.90 251.11 -9.68%
EPS 16.53 42.40 21.53 25.75 8.26 8.38 6.40 17.12%
DPS 2.86 9.56 9.70 5.00 5.00 0.00 5.00 -8.88%
NAPS 0.76 2.00 1.98 1.56 1.33 1.26 1.33 -8.90%
Adjusted Per Share Value based on latest NOSH - 40,438
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 134.43 120.22 106.92 83.07 61.14 56.83 41.75 21.50%
EPS 16.31 9.84 4.51 5.19 1.66 1.67 1.06 57.67%
DPS 2.82 2.22 2.03 1.01 1.00 0.00 0.83 22.59%
NAPS 0.7498 0.4642 0.4145 0.3146 0.2677 0.2513 0.2211 22.56%
Price Multiplier on Financial Quarter End Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 -
Price 2.10 0.98 0.60 0.69 0.70 0.63 0.82 -
P/RPS 1.54 0.19 0.12 0.17 0.23 0.22 0.33 29.25%
P/EPS 12.70 2.31 2.79 2.68 8.47 7.52 12.81 -0.14%
EY 7.87 43.27 35.89 37.32 11.80 13.29 7.81 0.12%
DY 1.36 9.75 16.17 7.25 7.14 0.00 6.10 -22.12%
P/NAPS 2.76 0.49 0.30 0.44 0.53 0.50 0.62 28.24%
Price Multiplier on Announcement Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 20/02/08 28/02/07 17/03/06 24/02/05 18/02/04 24/02/03 26/02/02 -
Price 1.90 1.50 0.63 0.64 0.71 0.62 0.82 -
P/RPS 1.39 0.29 0.12 0.16 0.23 0.22 0.33 27.06%
P/EPS 11.49 3.54 2.93 2.49 8.59 7.40 12.81 -1.79%
EY 8.70 28.27 34.18 40.23 11.64 13.51 7.81 1.81%
DY 1.50 6.37 15.40 7.81 7.04 0.00 6.10 -20.83%
P/NAPS 2.50 0.75 0.32 0.41 0.53 0.49 0.62 26.14%

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