[BONIA] QoQ Cumulative Quarter Result on 30-Sep-2010 [#1]

Stock
[BONIA] BONIA CORPORATION BHD
Announcement Date
24-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
30-Sep-2010 [#1]
Profit Trend
QoQ- -70.14%
YoY- 40.08%
Quarter Report
Latest QR
Upcoming QR
BONIA's Result
BONIA's Financial Summary
View:
Show?
Cumulative Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 461,381 334,719 206,654 102,447 360,099 277,418 185,199 84.08%
PBT 56,546 44,957 28,111 14,742 45,455 33,096 20,727 95.60%
Tax -13,942 -12,305 -8,581 -4,557 -12,252 -9,878 -6,542 65.83%
NP 42,604 32,652 19,530 10,185 33,203 23,218 14,185 108.58%
-
NP to SH 39,152 30,963 19,197 10,017 33,547 23,138 14,315 95.93%
-
Tax Rate 24.66% 27.37% 30.53% 30.91% 26.95% 29.85% 31.56% -
Total Cost 418,777 302,067 187,124 92,262 326,896 254,200 171,014 81.97%
-
Net Worth 231,756 227,787 215,764 209,611 203,543 193,488 185,490 16.05%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div 5,038 5,039 - - 10,076 - - -
Div Payout % 12.87% 16.28% - - 30.04% - - -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 231,756 227,787 215,764 209,611 203,543 193,488 185,490 16.05%
NOSH 201,527 201,582 201,649 201,549 201,528 201,550 201,619 -0.03%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 9.23% 9.76% 9.45% 9.94% 9.22% 8.37% 7.66% -
ROE 16.89% 13.59% 8.90% 4.78% 16.48% 11.96% 7.72% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 228.94 166.05 102.48 50.83 178.68 137.64 91.86 84.12%
EPS 19.42 15.36 9.52 4.97 16.64 11.48 7.10 95.94%
DPS 2.50 2.50 0.00 0.00 5.00 0.00 0.00 -
NAPS 1.15 1.13 1.07 1.04 1.01 0.96 0.92 16.08%
Adjusted Per Share Value based on latest NOSH - 201,549
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 230.07 166.91 103.05 51.08 179.56 138.33 92.35 84.08%
EPS 19.52 15.44 9.57 4.99 16.73 11.54 7.14 95.87%
DPS 2.51 2.51 0.00 0.00 5.02 0.00 0.00 -
NAPS 1.1556 1.1359 1.0759 1.0452 1.015 0.9648 0.9249 16.05%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 1.81 1.77 1.76 1.66 1.05 1.03 1.05 -
P/RPS 0.79 1.07 1.72 3.27 0.59 0.75 1.14 -21.74%
P/EPS 9.32 11.52 18.49 33.40 6.31 8.97 14.79 -26.56%
EY 10.73 8.68 5.41 2.99 15.85 11.15 6.76 36.18%
DY 1.38 1.41 0.00 0.00 4.76 0.00 0.00 -
P/NAPS 1.57 1.57 1.64 1.60 1.04 1.07 1.14 23.85%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 26/08/11 25/05/11 23/02/11 24/11/10 30/08/10 26/05/10 25/02/10 -
Price 1.70 1.75 1.70 1.71 1.32 1.01 1.02 -
P/RPS 0.74 1.05 1.66 3.36 0.74 0.73 1.11 -23.74%
P/EPS 8.75 11.39 17.86 34.41 7.93 8.80 14.37 -28.22%
EY 11.43 8.78 5.60 2.91 12.61 11.37 6.96 39.32%
DY 1.47 1.43 0.00 0.00 3.79 0.00 0.00 -
P/NAPS 1.48 1.55 1.59 1.64 1.31 1.05 1.11 21.20%

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