[BONIA] QoQ Annualized Quarter Result on 31-Dec-2005 [#2]

Stock
[BONIA] BONIA CORPORATION BHD
Announcement Date
17-Mar-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
31-Dec-2005 [#2]
Profit Trend
QoQ- 86.93%
YoY- 15.35%
Quarter Report
Latest QR
Upcoming QR
BONIA's Result
BONIA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 235,992 221,372 214,830 216,614 188,832 192,037 173,981 22.51%
PBT 23,060 21,494 22,005 23,020 12,992 14,376 16,316 25.91%
Tax -9,748 -7,072 -7,925 -8,272 -5,024 -6,281 -6,853 26.45%
NP 13,312 14,422 14,080 14,748 7,968 8,095 9,462 25.53%
-
NP to SH 12,672 13,831 13,341 14,214 7,604 8,095 9,462 21.47%
-
Tax Rate 42.27% 32.90% 36.01% 35.93% 38.67% 43.69% 42.00% -
Total Cost 222,680 206,950 200,750 201,866 180,864 183,942 164,518 22.33%
-
Net Worth 93,202 23,036 82,528 82,387 69,579 74,475 62,048 31.12%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div - 4,346 - - - 4,092 - -
Div Payout % - 31.43% - - - 50.55% - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 93,202 23,036 82,528 82,387 69,579 74,475 62,048 31.12%
NOSH 44,809 43,465 42,760 41,610 41,416 40,920 40,554 6.87%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 5.64% 6.51% 6.55% 6.81% 4.22% 4.22% 5.44% -
ROE 13.60% 60.04% 16.17% 17.25% 10.93% 10.87% 15.25% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 526.66 509.30 502.40 520.58 455.94 469.29 429.01 14.63%
EPS 28.28 10.61 31.20 34.16 18.36 19.80 23.33 13.67%
DPS 0.00 10.00 0.00 0.00 0.00 10.00 0.00 -
NAPS 2.08 0.53 1.93 1.98 1.68 1.82 1.53 22.69%
Adjusted Per Share Value based on latest NOSH - 41,983
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 117.68 110.39 107.12 108.01 94.16 95.76 86.75 22.52%
EPS 6.32 6.90 6.65 7.09 3.79 4.04 4.72 21.46%
DPS 0.00 2.17 0.00 0.00 0.00 2.04 0.00 -
NAPS 0.4648 0.1149 0.4115 0.4108 0.347 0.3714 0.3094 31.13%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 0.70 0.66 0.64 0.60 0.64 0.57 0.58 -
P/RPS 0.13 0.13 0.13 0.12 0.14 0.12 0.14 -4.81%
P/EPS 2.48 2.07 2.05 1.76 3.49 2.88 2.49 -0.26%
EY 40.40 48.21 48.75 56.93 28.69 34.71 40.23 0.28%
DY 0.00 15.15 0.00 0.00 0.00 17.54 0.00 -
P/NAPS 0.34 1.25 0.33 0.30 0.38 0.31 0.38 -7.14%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 22/11/06 29/08/06 24/05/06 17/03/06 23/11/05 29/08/05 25/05/05 -
Price 1.00 0.65 0.65 0.63 0.60 0.56 0.60 -
P/RPS 0.19 0.13 0.13 0.12 0.13 0.12 0.14 22.55%
P/EPS 3.54 2.04 2.08 1.84 3.27 2.83 2.57 23.77%
EY 28.28 48.95 48.00 54.22 30.60 35.33 38.89 -19.11%
DY 0.00 15.38 0.00 0.00 0.00 17.86 0.00 -
P/NAPS 0.48 1.23 0.34 0.32 0.36 0.31 0.39 14.83%

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