[BONIA] QoQ Quarter Result on 31-Mar-2009 [#3]

Stock
[BONIA] BONIA CORPORATION BHD
Announcement Date
28-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
31-Mar-2009 [#3]
Profit Trend
QoQ- -6.57%
YoY- -34.53%
Quarter Report
Latest QR
Upcoming QR
BONIA's Result
BONIA's Financial Summary
View:
Show?
Quarter Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 89,982 95,217 74,524 74,425 76,806 89,136 73,434 14.46%
PBT 10,271 10,456 6,199 7,359 7,401 8,556 4,828 65.18%
Tax -3,268 -3,274 -641 -2,815 -2,433 -2,564 -1,330 81.79%
NP 7,003 7,182 5,558 4,544 4,968 5,992 3,498 58.64%
-
NP to SH 7,164 7,151 5,503 4,424 4,735 5,945 3,677 55.80%
-
Tax Rate 31.82% 31.31% 10.34% 38.25% 32.87% 29.97% 27.55% -
Total Cost 82,979 88,035 68,966 69,881 71,838 83,144 69,936 12.04%
-
Net Worth 185,658 185,321 177,386 171,707 175,295 169,281 162,668 9.18%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - - 8,063 - - - 10,041 -
Div Payout % - - 146.52% - - - 273.08% -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 185,658 185,321 177,386 171,707 175,295 169,281 162,668 9.18%
NOSH 201,802 201,436 201,575 202,009 201,489 201,525 200,824 0.32%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 7.78% 7.54% 7.46% 6.11% 6.47% 6.72% 4.76% -
ROE 3.86% 3.86% 3.10% 2.58% 2.70% 3.51% 2.26% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 44.59 47.27 36.97 36.84 38.12 44.23 36.57 14.09%
EPS 3.55 3.55 2.73 2.19 2.35 2.95 1.84 54.79%
DPS 0.00 0.00 4.00 0.00 0.00 0.00 5.00 -
NAPS 0.92 0.92 0.88 0.85 0.87 0.84 0.81 8.83%
Adjusted Per Share Value based on latest NOSH - 202,009
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 44.64 47.24 36.97 36.92 38.10 44.22 36.43 14.46%
EPS 3.55 3.55 2.73 2.19 2.35 2.95 1.82 55.92%
DPS 0.00 0.00 4.00 0.00 0.00 0.00 4.98 -
NAPS 0.9211 0.9194 0.88 0.8518 0.8696 0.8398 0.807 9.19%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 1.05 1.00 1.04 0.68 1.14 1.59 1.87 -
P/RPS 2.35 2.12 2.81 1.85 2.99 3.59 5.11 -40.33%
P/EPS 29.58 28.17 38.10 31.05 48.51 53.90 102.13 -56.12%
EY 3.38 3.55 2.63 3.22 2.06 1.86 0.98 127.76%
DY 0.00 0.00 3.85 0.00 0.00 0.00 2.67 -
P/NAPS 1.14 1.09 1.18 0.80 1.31 1.89 2.31 -37.47%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 25/02/10 26/11/09 28/08/09 28/05/09 27/02/09 24/11/08 28/08/08 -
Price 1.02 1.05 1.02 1.00 0.88 1.36 1.70 -
P/RPS 2.29 2.22 2.76 2.71 2.31 3.07 4.65 -37.55%
P/EPS 28.73 29.58 37.36 45.66 37.45 46.10 92.85 -54.15%
EY 3.48 3.38 2.68 2.19 2.67 2.17 1.08 117.69%
DY 0.00 0.00 3.92 0.00 0.00 0.00 2.94 -
P/NAPS 1.11 1.14 1.16 1.18 1.01 1.62 2.10 -34.55%

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