[BONIA] YoY TTM Result on 31-Dec-2009 [#2]

Stock
[BONIA] BONIA CORPORATION BHD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
31-Dec-2009 [#2]
Profit Trend
QoQ- 11.14%
YoY- 14.81%
Quarter Report
Latest QR
Upcoming QR
BONIA's Result
BONIA's Financial Summary
View:
Show?
TTM Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 599,725 558,422 381,554 334,148 314,861 269,595 241,086 16.38%
PBT 52,982 81,254 52,839 34,285 29,628 42,475 29,284 10.37%
Tax -19,864 -19,714 -14,291 -9,998 -8,258 -9,299 -8,916 14.26%
NP 33,118 61,540 38,548 24,287 21,370 33,176 20,368 8.43%
-
NP to SH 30,705 53,180 38,429 24,242 21,114 32,705 19,736 7.63%
-
Tax Rate 37.49% 24.26% 27.05% 29.16% 27.87% 21.89% 30.45% -
Total Cost 566,607 496,882 343,006 309,861 293,491 236,419 220,718 16.99%
-
Net Worth 283,998 260,205 215,881 185,658 175,295 150,361 93,087 20.41%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div 10,153 10,082 10,073 8,063 10,041 5,654 4,449 14.72%
Div Payout % 33.07% 18.96% 26.21% 33.26% 47.56% 17.29% 22.54% -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 283,998 260,205 215,881 185,658 175,295 150,361 93,087 20.41%
NOSH 201,417 201,709 201,758 201,802 201,489 197,844 46,543 27.62%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 5.52% 11.02% 10.10% 7.27% 6.79% 12.31% 8.45% -
ROE 10.81% 20.44% 17.80% 13.06% 12.04% 21.75% 21.20% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 297.75 276.84 189.11 165.58 156.27 136.27 517.98 -8.80%
EPS 15.24 26.36 19.05 12.01 10.48 16.53 42.40 -15.66%
DPS 5.00 5.00 5.00 4.00 5.00 2.86 9.56 -10.23%
NAPS 1.41 1.29 1.07 0.92 0.87 0.76 2.00 -5.65%
Adjusted Per Share Value based on latest NOSH - 201,802
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 299.05 278.45 190.26 166.62 157.00 134.43 120.22 16.38%
EPS 15.31 26.52 19.16 12.09 10.53 16.31 9.84 7.63%
DPS 5.06 5.03 5.02 4.02 5.01 2.82 2.22 14.70%
NAPS 1.4161 1.2975 1.0765 0.9258 0.8741 0.7498 0.4642 20.40%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 2.25 2.04 1.76 1.05 1.14 2.10 0.98 -
P/RPS 0.76 0.74 0.93 0.63 0.73 1.54 0.19 25.96%
P/EPS 14.76 7.74 9.24 8.74 10.88 12.70 2.31 36.18%
EY 6.78 12.92 10.82 11.44 9.19 7.87 43.27 -26.55%
DY 2.22 2.45 2.84 3.81 4.39 1.36 9.75 -21.83%
P/NAPS 1.60 1.58 1.64 1.14 1.31 2.76 0.49 21.77%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 26/02/13 23/02/12 23/02/11 25/02/10 27/02/09 20/02/08 28/02/07 -
Price 2.01 2.27 1.70 1.02 0.88 1.90 1.50 -
P/RPS 0.68 0.82 0.90 0.62 0.56 1.39 0.29 15.24%
P/EPS 13.19 8.61 8.93 8.49 8.40 11.49 3.54 24.48%
EY 7.58 11.61 11.20 11.78 11.91 8.70 28.27 -19.68%
DY 2.49 2.20 2.94 3.92 5.68 1.50 6.37 -14.47%
P/NAPS 1.43 1.76 1.59 1.11 1.01 2.50 0.75 11.34%

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