[BONIA] QoQ Annualized Quarter Result on 31-Mar-2010 [#3]

Stock
[BONIA] BONIA CORPORATION BHD
Announcement Date
26-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
31-Mar-2010 [#3]
Profit Trend
QoQ- 7.76%
YoY- 53.19%
Quarter Report
Latest QR
Upcoming QR
BONIA's Result
BONIA's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 413,308 409,788 360,099 369,890 370,398 380,868 314,891 19.81%
PBT 56,222 58,968 45,455 44,128 41,454 41,824 29,515 53.48%
Tax -17,162 -18,228 -12,252 -13,170 -13,084 -13,096 -8,453 60.13%
NP 39,060 40,740 33,203 30,957 28,370 28,728 21,062 50.77%
-
NP to SH 38,394 40,068 33,547 30,850 28,630 28,604 20,607 51.24%
-
Tax Rate 30.53% 30.91% 26.95% 29.84% 31.56% 31.31% 28.64% -
Total Cost 374,248 369,048 326,896 338,933 342,028 352,140 293,829 17.44%
-
Net Worth 215,764 209,611 203,543 193,488 185,490 185,321 177,437 13.88%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div - - 10,076 - - - 8,065 -
Div Payout % - - 30.04% - - - 39.14% -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 215,764 209,611 203,543 193,488 185,490 185,321 177,437 13.88%
NOSH 201,649 201,549 201,528 201,550 201,619 201,436 201,634 0.00%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 9.45% 9.94% 9.22% 8.37% 7.66% 7.54% 6.69% -
ROE 17.79% 19.12% 16.48% 15.94% 15.43% 15.43% 11.61% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 204.96 203.32 178.68 183.52 183.71 189.08 156.17 19.81%
EPS 19.04 19.88 16.64 15.31 14.20 14.20 10.22 51.23%
DPS 0.00 0.00 5.00 0.00 0.00 0.00 4.00 -
NAPS 1.07 1.04 1.01 0.96 0.92 0.92 0.88 13.87%
Adjusted Per Share Value based on latest NOSH - 201,438
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 205.04 203.30 178.65 183.50 183.75 188.95 156.22 19.81%
EPS 19.05 19.88 16.64 15.31 14.20 14.19 10.22 51.28%
DPS 0.00 0.00 5.00 0.00 0.00 0.00 4.00 -
NAPS 1.0704 1.0399 1.0098 0.9599 0.9202 0.9194 0.8803 13.88%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 1.76 1.66 1.05 1.03 1.05 1.00 1.04 -
P/RPS 0.86 0.82 0.59 0.56 0.57 0.53 0.67 18.05%
P/EPS 9.24 8.35 6.31 6.73 7.39 7.04 10.18 -6.23%
EY 10.82 11.98 15.85 14.86 13.52 14.20 9.83 6.58%
DY 0.00 0.00 4.76 0.00 0.00 0.00 3.85 -
P/NAPS 1.64 1.60 1.04 1.07 1.14 1.09 1.18 24.46%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 23/02/11 24/11/10 30/08/10 26/05/10 25/02/10 26/11/09 28/08/09 -
Price 1.70 1.71 1.32 1.01 1.02 1.05 1.02 -
P/RPS 0.83 0.84 0.74 0.55 0.56 0.56 0.65 17.64%
P/EPS 8.93 8.60 7.93 6.60 7.18 7.39 9.98 -7.12%
EY 11.20 11.63 12.61 15.16 13.92 13.52 10.02 7.68%
DY 0.00 0.00 3.79 0.00 0.00 0.00 3.92 -
P/NAPS 1.59 1.64 1.31 1.05 1.11 1.14 1.16 23.32%

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