[BONIA] QoQ Annualized Quarter Result on 31-Mar-2008 [#3]

Stock
[BONIA] BONIA CORPORATION BHD
Announcement Date
26-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
31-Mar-2008 [#3]
Profit Trend
QoQ- -7.61%
YoY- 26.71%
Quarter Report
Latest QR
Upcoming QR
BONIA's Result
BONIA's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 331,884 356,544 300,189 302,340 302,540 282,500 246,346 21.87%
PBT 31,914 34,224 38,334 44,674 49,326 47,504 37,112 -9.52%
Tax -9,994 -10,256 -10,111 -11,708 -13,700 -12,128 -8,429 11.96%
NP 21,920 23,968 28,223 32,966 35,626 35,376 28,683 -16.34%
-
NP to SH 21,360 23,780 27,948 32,361 35,028 34,444 28,203 -16.84%
-
Tax Rate 31.32% 29.97% 26.38% 26.21% 27.77% 25.53% 22.71% -
Total Cost 309,964 332,576 271,966 269,373 266,914 247,124 217,663 26.44%
-
Net Worth 175,313 169,281 160,557 160,868 151,085 145,815 123,003 26.51%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div - - 9,910 - - - 5,271 -
Div Payout % - - 35.46% - - - 18.69% -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 175,313 169,281 160,557 160,868 151,085 145,815 123,003 26.51%
NOSH 201,509 201,525 198,219 201,085 198,796 197,048 175,719 9.51%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 6.60% 6.72% 9.40% 10.90% 11.78% 12.52% 11.64% -
ROE 12.18% 14.05% 17.41% 20.12% 23.18% 23.62% 22.93% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 164.70 176.92 151.44 150.35 152.19 143.37 140.19 11.28%
EPS 10.60 11.80 14.10 16.09 17.62 17.48 16.05 -24.06%
DPS 0.00 0.00 5.00 0.00 0.00 0.00 3.00 -
NAPS 0.87 0.84 0.81 0.80 0.76 0.74 0.70 15.52%
Adjusted Per Share Value based on latest NOSH - 198,152
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 164.65 176.88 148.92 149.99 150.09 140.15 122.21 21.87%
EPS 10.60 11.80 13.87 16.05 17.38 17.09 13.99 -16.81%
DPS 0.00 0.00 4.92 0.00 0.00 0.00 2.62 -
NAPS 0.8697 0.8398 0.7965 0.7981 0.7495 0.7234 0.6102 26.51%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 1.14 1.59 1.87 1.65 2.10 1.68 1.91 -
P/RPS 0.69 0.90 1.23 1.10 1.38 1.17 1.36 -36.25%
P/EPS 10.75 13.47 13.26 10.25 11.92 9.61 11.90 -6.52%
EY 9.30 7.42 7.54 9.75 8.39 10.40 8.40 6.98%
DY 0.00 0.00 2.67 0.00 0.00 0.00 1.57 -
P/NAPS 1.31 1.89 2.31 2.06 2.76 2.27 2.73 -38.57%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 27/02/09 24/11/08 28/08/08 26/05/08 20/02/08 15/11/07 27/08/07 -
Price 0.88 1.36 1.70 1.85 1.90 2.01 1.75 -
P/RPS 0.53 0.77 1.12 1.23 1.25 1.40 1.25 -43.41%
P/EPS 8.30 11.53 12.06 11.50 10.78 11.50 10.90 -16.54%
EY 12.05 8.68 8.29 8.70 9.27 8.70 9.17 19.87%
DY 0.00 0.00 2.94 0.00 0.00 0.00 1.71 -
P/NAPS 1.01 1.62 2.10 2.31 2.50 2.72 2.50 -45.20%

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