[BONIA] QoQ Quarter Result on 31-Dec-2010 [#2]

Stock
[BONIA] BONIA CORPORATION BHD
Announcement Date
23-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
31-Dec-2010 [#2]
Profit Trend
QoQ- -8.36%
YoY- 28.14%
Quarter Report
Latest QR
Upcoming QR
BONIA's Result
BONIA's Financial Summary
View:
Show?
Quarter Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 152,233 126,662 128,065 104,207 102,447 82,681 92,219 39.63%
PBT 31,625 11,589 16,846 13,369 14,742 12,359 12,369 86.87%
Tax -8,075 -1,637 -3,724 -4,024 -4,557 -2,374 -3,336 80.18%
NP 23,550 9,952 13,122 9,345 10,185 9,985 9,033 89.31%
-
NP to SH 20,013 8,189 11,766 9,180 10,017 10,409 8,823 72.54%
-
Tax Rate 25.53% 14.13% 22.11% 30.10% 30.91% 19.21% 26.97% -
Total Cost 128,683 116,710 114,943 94,862 92,262 72,696 83,186 33.72%
-
Net Worth 251,925 232,093 227,664 215,881 209,611 203,491 193,380 19.26%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - 5,045 5,036 - - 10,073 - -
Div Payout % - 61.61% 42.81% - - 96.78% - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 251,925 232,093 227,664 215,881 209,611 203,491 193,380 19.26%
NOSH 201,540 201,820 201,472 201,758 201,549 201,477 201,438 0.03%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 15.47% 7.86% 10.25% 8.97% 9.94% 12.08% 9.80% -
ROE 7.94% 3.53% 5.17% 4.25% 4.78% 5.12% 4.56% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 75.53 62.76 63.56 51.65 50.83 41.04 45.78 39.58%
EPS 9.93 4.06 5.84 4.55 4.97 5.16 4.38 72.49%
DPS 0.00 2.50 2.50 0.00 0.00 5.00 0.00 -
NAPS 1.25 1.15 1.13 1.07 1.04 1.01 0.96 19.22%
Adjusted Per Share Value based on latest NOSH - 201,758
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 75.91 63.16 63.86 51.96 51.08 41.23 45.98 39.64%
EPS 9.98 4.08 5.87 4.58 4.99 5.19 4.40 72.54%
DPS 0.00 2.52 2.51 0.00 0.00 5.02 0.00 -
NAPS 1.2562 1.1573 1.1352 1.0765 1.0452 1.0147 0.9643 19.25%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 1.60 1.81 1.77 1.76 1.66 1.05 1.03 -
P/RPS 2.12 2.88 2.78 3.41 3.27 2.56 2.25 -3.88%
P/EPS 16.11 44.61 30.31 38.68 33.40 20.32 23.52 -22.27%
EY 6.21 2.24 3.30 2.59 2.99 4.92 4.25 28.73%
DY 0.00 1.38 1.41 0.00 0.00 4.76 0.00 -
P/NAPS 1.28 1.57 1.57 1.64 1.60 1.04 1.07 12.67%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 29/11/11 26/08/11 25/05/11 23/02/11 24/11/10 30/08/10 26/05/10 -
Price 1.68 1.70 1.75 1.70 1.71 1.32 1.01 -
P/RPS 2.22 2.71 2.75 3.29 3.36 3.22 2.21 0.30%
P/EPS 16.92 41.90 29.97 37.36 34.41 25.55 23.06 -18.63%
EY 5.91 2.39 3.34 2.68 2.91 3.91 4.34 22.83%
DY 0.00 1.47 1.43 0.00 0.00 3.79 0.00 -
P/NAPS 1.34 1.48 1.55 1.59 1.64 1.31 1.05 17.63%

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