[BONIA] QoQ Annualized Quarter Result on 31-Dec-2009 [#2]

Stock
[BONIA] BONIA CORPORATION BHD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
31-Dec-2009 [#2]
Profit Trend
QoQ- 0.09%
YoY- 34.04%
Quarter Report
Latest QR
Upcoming QR
BONIA's Result
BONIA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 409,788 360,099 369,890 370,398 380,868 314,891 320,489 17.78%
PBT 58,968 45,455 44,128 41,454 41,824 29,515 31,088 53.17%
Tax -18,228 -12,252 -13,170 -13,084 -13,096 -8,453 -10,416 45.17%
NP 40,740 33,203 30,957 28,370 28,728 21,062 20,672 57.12%
-
NP to SH 40,068 33,547 30,850 28,630 28,604 20,607 20,138 58.12%
-
Tax Rate 30.91% 26.95% 29.84% 31.56% 31.31% 28.64% 33.50% -
Total Cost 369,048 326,896 338,933 342,028 352,140 293,829 299,817 14.84%
-
Net Worth 209,611 203,543 193,488 185,490 185,321 177,437 171,407 14.34%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - 10,076 - - - 8,065 - -
Div Payout % - 30.04% - - - 39.14% - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 209,611 203,543 193,488 185,490 185,321 177,437 171,407 14.34%
NOSH 201,549 201,528 201,550 201,619 201,436 201,634 201,655 -0.03%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 9.94% 9.22% 8.37% 7.66% 7.54% 6.69% 6.45% -
ROE 19.12% 16.48% 15.94% 15.43% 15.43% 11.61% 11.75% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 203.32 178.68 183.52 183.71 189.08 156.17 158.93 17.82%
EPS 19.88 16.64 15.31 14.20 14.20 10.22 9.99 58.14%
DPS 0.00 5.00 0.00 0.00 0.00 4.00 0.00 -
NAPS 1.04 1.01 0.96 0.92 0.92 0.88 0.85 14.38%
Adjusted Per Share Value based on latest NOSH - 201,802
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 203.30 178.65 183.50 183.75 188.95 156.22 159.00 17.78%
EPS 19.88 16.64 15.31 14.20 14.19 10.22 9.99 58.14%
DPS 0.00 5.00 0.00 0.00 0.00 4.00 0.00 -
NAPS 1.0399 1.0098 0.9599 0.9202 0.9194 0.8803 0.8504 14.33%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 1.66 1.05 1.03 1.05 1.00 1.04 0.68 -
P/RPS 0.82 0.59 0.56 0.57 0.53 0.67 0.43 53.71%
P/EPS 8.35 6.31 6.73 7.39 7.04 10.18 6.81 14.54%
EY 11.98 15.85 14.86 13.52 14.20 9.83 14.69 -12.70%
DY 0.00 4.76 0.00 0.00 0.00 3.85 0.00 -
P/NAPS 1.60 1.04 1.07 1.14 1.09 1.18 0.80 58.67%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 24/11/10 30/08/10 26/05/10 25/02/10 26/11/09 28/08/09 28/05/09 -
Price 1.71 1.32 1.01 1.02 1.05 1.02 1.00 -
P/RPS 0.84 0.74 0.55 0.56 0.56 0.65 0.63 21.12%
P/EPS 8.60 7.93 6.60 7.18 7.39 9.98 10.01 -9.61%
EY 11.63 12.61 15.16 13.92 13.52 10.02 9.99 10.65%
DY 0.00 3.79 0.00 0.00 0.00 3.92 0.00 -
P/NAPS 1.64 1.31 1.05 1.11 1.14 1.16 1.18 24.51%

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