[BONIA] YoY TTM Result on 31-Mar-2010 [#3]

Stock
[BONIA] BONIA CORPORATION BHD
Announcement Date
26-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
31-Mar-2010 [#3]
Profit Trend
QoQ- 18.15%
YoY- 52.5%
Quarter Report
Latest QR
Upcoming QR
BONIA's Result
BONIA's Financial Summary
View:
Show?
TTM Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 615,844 568,270 417,400 351,942 313,801 285,980 247,370 16.40%
PBT 60,254 76,802 57,316 39,295 28,144 42,778 32,830 10.64%
Tax -20,824 -20,889 -14,679 -10,519 -9,142 -9,050 -9,288 14.38%
NP 39,430 55,913 42,637 28,776 19,002 33,728 23,542 8.96%
-
NP to SH 37,042 48,102 41,372 28,641 18,781 33,319 22,980 8.27%
-
Tax Rate 34.56% 27.20% 25.61% 26.77% 32.48% 21.16% 28.29% -
Total Cost 576,414 512,357 374,763 323,166 294,799 252,252 223,828 17.05%
-
Net Worth 296,389 267,922 227,664 193,380 171,707 158,521 96,892 20.46%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div 10,153 5,045 15,110 8,063 10,041 5,654 4,449 14.72%
Div Payout % 27.41% 10.49% 36.52% 28.15% 53.46% 16.97% 19.36% -
Equity
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 296,389 267,922 227,664 193,380 171,707 158,521 96,892 20.46%
NOSH 201,625 201,445 201,472 201,438 202,009 198,152 48,446 26.80%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin 6.40% 9.84% 10.21% 8.18% 6.06% 11.79% 9.52% -
ROE 12.50% 17.95% 18.17% 14.81% 10.94% 21.02% 23.72% -
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 305.44 282.10 207.17 174.71 155.34 144.32 510.61 -8.20%
EPS 18.37 23.88 20.53 14.22 9.30 16.81 47.43 -14.61%
DPS 5.00 2.50 7.50 4.00 5.00 2.85 9.18 -9.62%
NAPS 1.47 1.33 1.13 0.96 0.85 0.80 2.00 -4.99%
Adjusted Per Share Value based on latest NOSH - 201,438
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 305.52 281.92 207.07 174.60 155.68 141.88 122.72 16.40%
EPS 18.38 23.86 20.52 14.21 9.32 16.53 11.40 8.27%
DPS 5.04 2.50 7.50 4.00 4.98 2.81 2.21 14.71%
NAPS 1.4704 1.3292 1.1294 0.9594 0.8518 0.7864 0.4807 20.46%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 1.98 2.54 1.77 1.03 0.68 1.65 1.61 -
P/RPS 0.65 0.90 0.85 0.59 0.44 1.14 0.32 12.52%
P/EPS 10.78 10.64 8.62 7.24 7.31 9.81 3.39 21.24%
EY 9.28 9.40 11.60 13.80 13.67 10.19 29.46 -17.49%
DY 2.53 0.98 4.24 3.88 7.35 1.73 5.70 -12.65%
P/NAPS 1.35 1.91 1.57 1.07 0.80 2.06 0.81 8.87%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 27/05/13 29/05/12 25/05/11 26/05/10 28/05/09 26/05/08 24/05/07 -
Price 2.08 2.33 1.75 1.01 1.00 1.85 1.17 -
P/RPS 0.68 0.83 0.84 0.58 0.64 1.28 0.23 19.78%
P/EPS 11.32 9.76 8.52 7.10 10.76 11.00 2.47 28.85%
EY 8.83 10.25 11.73 14.08 9.30 9.09 40.54 -22.41%
DY 2.40 1.07 4.29 3.96 5.00 1.54 7.85 -17.90%
P/NAPS 1.41 1.75 1.55 1.05 1.18 2.31 0.59 15.61%

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