[BONIA] YoY TTM Result on 31-Mar-2009 [#3]

Stock
[BONIA] BONIA CORPORATION BHD
Announcement Date
28-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
31-Mar-2009 [#3]
Profit Trend
QoQ- -11.05%
YoY- -43.63%
Quarter Report
Latest QR
Upcoming QR
BONIA's Result
BONIA's Financial Summary
View:
Show?
TTM Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 568,270 417,400 351,942 313,801 285,980 247,370 222,674 16.88%
PBT 76,802 57,316 39,295 28,144 42,778 32,830 18,643 26.58%
Tax -20,889 -14,679 -10,519 -9,142 -9,050 -9,288 -7,085 19.72%
NP 55,913 42,637 28,776 19,002 33,728 23,542 11,558 30.01%
-
NP to SH 48,102 41,372 28,641 18,781 33,319 22,980 11,004 27.84%
-
Tax Rate 27.20% 25.61% 26.77% 32.48% 21.16% 28.29% 38.00% -
Total Cost 512,357 374,763 323,166 294,799 252,252 223,828 211,116 15.90%
-
Net Worth 267,922 227,664 193,380 171,707 158,521 96,892 83,259 21.48%
Dividend
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Div 5,045 15,110 8,063 10,041 5,654 4,449 4,072 3.63%
Div Payout % 10.49% 36.52% 28.15% 53.46% 16.97% 19.36% 37.01% -
Equity
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Net Worth 267,922 227,664 193,380 171,707 158,521 96,892 83,259 21.48%
NOSH 201,445 201,472 201,438 202,009 198,152 48,446 43,139 29.25%
Ratio Analysis
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
NP Margin 9.84% 10.21% 8.18% 6.06% 11.79% 9.52% 5.19% -
ROE 17.95% 18.17% 14.81% 10.94% 21.02% 23.72% 13.22% -
Per Share
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 282.10 207.17 174.71 155.34 144.32 510.61 516.17 -9.57%
EPS 23.88 20.53 14.22 9.30 16.81 47.43 25.51 -1.09%
DPS 2.50 7.50 4.00 5.00 2.85 9.18 9.44 -19.84%
NAPS 1.33 1.13 0.96 0.85 0.80 2.00 1.93 -6.01%
Adjusted Per Share Value based on latest NOSH - 202,009
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 281.92 207.07 174.60 155.68 141.88 122.72 110.47 16.88%
EPS 23.86 20.52 14.21 9.32 16.53 11.40 5.46 27.83%
DPS 2.50 7.50 4.00 4.98 2.81 2.21 2.02 3.61%
NAPS 1.3292 1.1294 0.9594 0.8518 0.7864 0.4807 0.4131 21.48%
Price Multiplier on Financial Quarter End Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 -
Price 2.54 1.77 1.03 0.68 1.65 1.61 0.64 -
P/RPS 0.90 0.85 0.59 0.44 1.14 0.32 0.12 39.86%
P/EPS 10.64 8.62 7.24 7.31 9.81 3.39 2.51 27.18%
EY 9.40 11.60 13.80 13.67 10.19 29.46 39.86 -21.38%
DY 0.98 4.24 3.88 7.35 1.73 5.70 14.75 -36.33%
P/NAPS 1.91 1.57 1.07 0.80 2.06 0.81 0.33 33.95%
Price Multiplier on Announcement Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 29/05/12 25/05/11 26/05/10 28/05/09 26/05/08 24/05/07 24/05/06 -
Price 2.33 1.75 1.01 1.00 1.85 1.17 0.65 -
P/RPS 0.83 0.84 0.58 0.64 1.28 0.23 0.13 36.16%
P/EPS 9.76 8.52 7.10 10.76 11.00 2.47 2.55 25.04%
EY 10.25 11.73 14.08 9.30 9.09 40.54 39.24 -20.03%
DY 1.07 4.29 3.96 5.00 1.54 7.85 14.52 -35.22%
P/NAPS 1.75 1.55 1.05 1.18 2.31 0.59 0.34 31.36%

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