[BONIA] QoQ Annualized Quarter Result on 30-Sep-2009 [#1]

Stock
[BONIA] BONIA CORPORATION BHD
Announcement Date
26-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
30-Sep-2009 [#1]
Profit Trend
QoQ- 38.81%
YoY- 20.29%
Quarter Report
Latest QR
Upcoming QR
BONIA's Result
BONIA's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 360,099 369,890 370,398 380,868 314,891 320,489 331,884 5.60%
PBT 45,455 44,128 41,454 41,824 29,515 31,088 31,914 26.67%
Tax -12,252 -13,170 -13,084 -13,096 -8,453 -10,416 -9,994 14.58%
NP 33,203 30,957 28,370 28,728 21,062 20,672 21,920 31.99%
-
NP to SH 33,547 30,850 28,630 28,604 20,607 20,138 21,360 35.22%
-
Tax Rate 26.95% 29.84% 31.56% 31.31% 28.64% 33.50% 31.32% -
Total Cost 326,896 338,933 342,028 352,140 293,829 299,817 309,964 3.61%
-
Net Worth 203,543 193,488 185,490 185,321 177,437 171,407 175,313 10.49%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div 10,076 - - - 8,065 - - -
Div Payout % 30.04% - - - 39.14% - - -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 203,543 193,488 185,490 185,321 177,437 171,407 175,313 10.49%
NOSH 201,528 201,550 201,619 201,436 201,634 201,655 201,509 0.00%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 9.22% 8.37% 7.66% 7.54% 6.69% 6.45% 6.60% -
ROE 16.48% 15.94% 15.43% 15.43% 11.61% 11.75% 12.18% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 178.68 183.52 183.71 189.08 156.17 158.93 164.70 5.59%
EPS 16.64 15.31 14.20 14.20 10.22 9.99 10.60 35.18%
DPS 5.00 0.00 0.00 0.00 4.00 0.00 0.00 -
NAPS 1.01 0.96 0.92 0.92 0.88 0.85 0.87 10.48%
Adjusted Per Share Value based on latest NOSH - 201,436
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 178.65 183.50 183.75 188.95 156.22 159.00 164.65 5.60%
EPS 16.64 15.31 14.20 14.19 10.22 9.99 10.60 35.18%
DPS 5.00 0.00 0.00 0.00 4.00 0.00 0.00 -
NAPS 1.0098 0.9599 0.9202 0.9194 0.8803 0.8504 0.8697 10.50%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 1.05 1.03 1.05 1.00 1.04 0.68 1.14 -
P/RPS 0.59 0.56 0.57 0.53 0.67 0.43 0.69 -9.93%
P/EPS 6.31 6.73 7.39 7.04 10.18 6.81 10.75 -29.96%
EY 15.85 14.86 13.52 14.20 9.83 14.69 9.30 42.81%
DY 4.76 0.00 0.00 0.00 3.85 0.00 0.00 -
P/NAPS 1.04 1.07 1.14 1.09 1.18 0.80 1.31 -14.29%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/08/10 26/05/10 25/02/10 26/11/09 28/08/09 28/05/09 27/02/09 -
Price 1.32 1.01 1.02 1.05 1.02 1.00 0.88 -
P/RPS 0.74 0.55 0.56 0.56 0.65 0.63 0.53 24.99%
P/EPS 7.93 6.60 7.18 7.39 9.98 10.01 8.30 -3.00%
EY 12.61 15.16 13.92 13.52 10.02 9.99 12.05 3.08%
DY 3.79 0.00 0.00 0.00 3.92 0.00 0.00 -
P/NAPS 1.31 1.05 1.11 1.14 1.16 1.18 1.01 18.98%

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