[BONIA] QoQ Annualized Quarter Result on 30-Sep-2011 [#1]

Stock
[BONIA] BONIA CORPORATION BHD
Announcement Date
29-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
30-Sep-2011 [#1]
Profit Trend
QoQ- 104.46%
YoY- 99.79%
Quarter Report
Latest QR
Upcoming QR
BONIA's Result
BONIA's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 579,812 588,810 607,390 608,932 461,381 446,292 413,308 25.34%
PBT 66,882 86,950 105,638 126,500 56,546 59,942 56,222 12.28%
Tax -21,325 -25,669 -28,706 -32,300 -13,942 -16,406 -17,162 15.59%
NP 45,557 61,281 76,932 94,200 42,604 43,536 39,060 10.81%
-
NP to SH 40,885 53,217 66,450 80,052 39,152 41,284 38,394 4.28%
-
Tax Rate 31.88% 29.52% 27.17% 25.53% 24.66% 27.37% 30.53% -
Total Cost 534,255 527,529 530,458 514,732 418,777 402,756 374,248 26.81%
-
Net Worth 270,169 268,102 260,074 251,925 231,756 227,787 215,764 16.18%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div 10,080 - - - 5,038 6,719 - -
Div Payout % 24.66% - - - 12.87% 16.28% - -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 270,169 268,102 260,074 251,925 231,756 227,787 215,764 16.18%
NOSH 201,619 201,580 201,608 201,540 201,527 201,582 201,649 -0.00%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 7.86% 10.41% 12.67% 15.47% 9.23% 9.76% 9.45% -
ROE 15.13% 19.85% 25.55% 31.78% 16.89% 18.12% 17.79% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 287.58 292.10 301.27 302.14 228.94 221.39 204.96 25.35%
EPS 20.28 26.40 32.96 39.72 19.42 20.48 19.04 4.29%
DPS 5.00 0.00 0.00 0.00 2.50 3.33 0.00 -
NAPS 1.34 1.33 1.29 1.25 1.15 1.13 1.07 16.20%
Adjusted Per Share Value based on latest NOSH - 201,540
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 289.12 293.61 302.87 303.64 230.07 222.54 206.09 25.34%
EPS 20.39 26.54 33.13 39.92 19.52 20.59 19.14 4.31%
DPS 5.03 0.00 0.00 0.00 2.51 3.35 0.00 -
NAPS 1.3472 1.3369 1.2968 1.2562 1.1556 1.1359 1.0759 16.18%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 2.18 2.54 2.04 1.60 1.81 1.77 1.76 -
P/RPS 0.76 0.87 0.68 0.53 0.79 0.80 0.86 -7.91%
P/EPS 10.75 9.62 6.19 4.03 9.32 8.64 9.24 10.62%
EY 9.30 10.39 16.16 24.83 10.73 11.57 10.82 -9.60%
DY 2.29 0.00 0.00 0.00 1.38 1.88 0.00 -
P/NAPS 1.63 1.91 1.58 1.28 1.57 1.57 1.64 -0.40%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 30/08/12 29/05/12 23/02/12 29/11/11 26/08/11 25/05/11 23/02/11 -
Price 2.64 2.33 2.27 1.68 1.70 1.75 1.70 -
P/RPS 0.92 0.80 0.75 0.56 0.74 0.79 0.83 7.11%
P/EPS 13.02 8.83 6.89 4.23 8.75 8.54 8.93 28.60%
EY 7.68 11.33 14.52 23.64 11.43 11.70 11.20 -22.25%
DY 1.89 0.00 0.00 0.00 1.47 1.90 0.00 -
P/NAPS 1.97 1.75 1.76 1.34 1.48 1.55 1.59 15.37%

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