[BONIA] QoQ Annualized Quarter Result on 30-Jun-2008 [#4]

Stock
[BONIA] BONIA CORPORATION BHD
Announcement Date
28-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
30-Jun-2008 [#4]
Profit Trend
QoQ- -13.64%
YoY- -0.9%
Quarter Report
Latest QR
Upcoming QR
BONIA's Result
BONIA's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Revenue 320,489 331,884 356,544 300,189 302,340 302,540 282,500 8.76%
PBT 31,088 31,914 34,224 38,334 44,674 49,326 47,504 -24.60%
Tax -10,416 -9,994 -10,256 -10,111 -11,708 -13,700 -12,128 -9.63%
NP 20,672 21,920 23,968 28,223 32,966 35,626 35,376 -30.08%
-
NP to SH 20,138 21,360 23,780 27,948 32,361 35,028 34,444 -30.05%
-
Tax Rate 33.50% 31.32% 29.97% 26.38% 26.21% 27.77% 25.53% -
Total Cost 299,817 309,964 332,576 271,966 269,373 266,914 247,124 13.73%
-
Net Worth 171,407 175,313 169,281 160,557 160,868 151,085 145,815 11.37%
Dividend
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Div - - - 9,910 - - - -
Div Payout % - - - 35.46% - - - -
Equity
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Net Worth 171,407 175,313 169,281 160,557 160,868 151,085 145,815 11.37%
NOSH 201,655 201,509 201,525 198,219 201,085 198,796 197,048 1.55%
Ratio Analysis
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
NP Margin 6.45% 6.60% 6.72% 9.40% 10.90% 11.78% 12.52% -
ROE 11.75% 12.18% 14.05% 17.41% 20.12% 23.18% 23.62% -
Per Share
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 158.93 164.70 176.92 151.44 150.35 152.19 143.37 7.10%
EPS 9.99 10.60 11.80 14.10 16.09 17.62 17.48 -31.10%
DPS 0.00 0.00 0.00 5.00 0.00 0.00 0.00 -
NAPS 0.85 0.87 0.84 0.81 0.80 0.76 0.74 9.67%
Adjusted Per Share Value based on latest NOSH - 200,824
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 159.00 164.65 176.88 148.92 149.99 150.09 140.15 8.76%
EPS 9.99 10.60 11.80 13.87 16.05 17.38 17.09 -30.06%
DPS 0.00 0.00 0.00 4.92 0.00 0.00 0.00 -
NAPS 0.8504 0.8697 0.8398 0.7965 0.7981 0.7495 0.7234 11.37%
Price Multiplier on Financial Quarter End Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 -
Price 0.68 1.14 1.59 1.87 1.65 2.10 1.68 -
P/RPS 0.43 0.69 0.90 1.23 1.10 1.38 1.17 -48.66%
P/EPS 6.81 10.75 13.47 13.26 10.25 11.92 9.61 -20.49%
EY 14.69 9.30 7.42 7.54 9.75 8.39 10.40 25.86%
DY 0.00 0.00 0.00 2.67 0.00 0.00 0.00 -
P/NAPS 0.80 1.31 1.89 2.31 2.06 2.76 2.27 -50.07%
Price Multiplier on Announcement Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 28/05/09 27/02/09 24/11/08 28/08/08 26/05/08 20/02/08 15/11/07 -
Price 1.00 0.88 1.36 1.70 1.85 1.90 2.01 -
P/RPS 0.63 0.53 0.77 1.12 1.23 1.25 1.40 -41.24%
P/EPS 10.01 8.30 11.53 12.06 11.50 10.78 11.50 -8.82%
EY 9.99 12.05 8.68 8.29 8.70 9.27 8.70 9.64%
DY 0.00 0.00 0.00 2.94 0.00 0.00 0.00 -
P/NAPS 1.18 1.01 1.62 2.10 2.31 2.50 2.72 -42.66%

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