[BONIA] YoY TTM Result on 31-Dec-2008 [#2]

Stock
[BONIA] BONIA CORPORATION BHD
Announcement Date
27-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
31-Dec-2008 [#2]
Profit Trend
QoQ- -16.49%
YoY- -35.44%
Quarter Report
Latest QR
Upcoming QR
BONIA's Result
BONIA's Financial Summary
View:
Show?
TTM Result
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Revenue 558,422 381,554 334,148 314,861 269,595 241,086 214,415 17.28%
PBT 81,254 52,839 34,285 29,628 42,475 29,284 16,585 30.30%
Tax -19,714 -14,291 -9,998 -8,258 -9,299 -8,916 -7,277 18.06%
NP 61,540 38,548 24,287 21,370 33,176 20,368 9,308 36.97%
-
NP to SH 53,180 38,429 24,242 21,114 32,705 19,736 9,041 34.33%
-
Tax Rate 24.26% 27.05% 29.16% 27.87% 21.89% 30.45% 43.88% -
Total Cost 496,882 343,006 309,861 293,491 236,419 220,718 205,107 15.88%
-
Net Worth 260,205 215,881 185,658 175,295 150,361 93,087 83,128 20.93%
Dividend
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Div 10,082 10,073 8,063 10,041 5,654 4,449 4,072 16.30%
Div Payout % 18.96% 26.21% 33.26% 47.56% 17.29% 22.54% 45.04% -
Equity
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Net Worth 260,205 215,881 185,658 175,295 150,361 93,087 83,128 20.93%
NOSH 201,709 201,758 201,802 201,489 197,844 46,543 41,983 29.88%
Ratio Analysis
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
NP Margin 11.02% 10.10% 7.27% 6.79% 12.31% 8.45% 4.34% -
ROE 20.44% 17.80% 13.06% 12.04% 21.75% 21.20% 10.88% -
Per Share
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 276.84 189.11 165.58 156.27 136.27 517.98 510.71 -9.69%
EPS 26.36 19.05 12.01 10.48 16.53 42.40 21.53 3.42%
DPS 5.00 5.00 4.00 5.00 2.86 9.56 9.70 -10.45%
NAPS 1.29 1.07 0.92 0.87 0.76 2.00 1.98 -6.88%
Adjusted Per Share Value based on latest NOSH - 201,489
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 278.45 190.26 166.62 157.00 134.43 120.22 106.92 17.28%
EPS 26.52 19.16 12.09 10.53 16.31 9.84 4.51 34.33%
DPS 5.03 5.02 4.02 5.01 2.82 2.22 2.03 16.31%
NAPS 1.2975 1.0765 0.9258 0.8741 0.7498 0.4642 0.4145 20.93%
Price Multiplier on Financial Quarter End Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 -
Price 2.04 1.76 1.05 1.14 2.10 0.98 0.60 -
P/RPS 0.74 0.93 0.63 0.73 1.54 0.19 0.12 35.39%
P/EPS 7.74 9.24 8.74 10.88 12.70 2.31 2.79 18.52%
EY 12.92 10.82 11.44 9.19 7.87 43.27 35.89 -15.65%
DY 2.45 2.84 3.81 4.39 1.36 9.75 16.17 -26.97%
P/NAPS 1.58 1.64 1.14 1.31 2.76 0.49 0.30 31.88%
Price Multiplier on Announcement Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 23/02/12 23/02/11 25/02/10 27/02/09 20/02/08 28/02/07 17/03/06 -
Price 2.27 1.70 1.02 0.88 1.90 1.50 0.63 -
P/RPS 0.82 0.90 0.62 0.56 1.39 0.29 0.12 37.73%
P/EPS 8.61 8.93 8.49 8.40 11.49 3.54 2.93 19.67%
EY 11.61 11.20 11.78 11.91 8.70 28.27 34.18 -16.46%
DY 2.20 2.94 3.92 5.68 1.50 6.37 15.40 -27.68%
P/NAPS 1.76 1.59 1.11 1.01 2.50 0.75 0.32 32.84%

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