[BONIA] QoQ TTM Result on 30-Jun-2001 [#4]

Stock
[BONIA] BONIA CORPORATION BHD
Announcement Date
27-Aug-2001
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2001
Quarter
30-Jun-2001 [#4]
Profit Trend
QoQ- 2.28%
YoY- -4.05%
Quarter Report
Latest QR
Upcoming QR
BONIA's Result
BONIA's Financial Summary
View:
Show?
TTM Result
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
Revenue 86,120 83,725 82,131 82,381 83,648 82,245 79,872 5.15%
PBT 5,480 3,617 3,164 4,232 3,636 5,410 5,229 3.17%
Tax -2,303 -1,483 -1,436 -1,813 -1,271 -1,979 -1,516 32.18%
NP 3,177 2,134 1,728 2,419 2,365 3,431 3,713 -9.88%
-
NP to SH 3,177 2,134 1,728 2,419 2,365 3,431 3,713 -9.88%
-
Tax Rate 42.03% 41.00% 45.39% 42.84% 34.96% 36.58% 28.99% -
Total Cost 82,943 81,591 80,403 79,962 81,283 78,814 76,159 5.85%
-
Net Worth 41,129 44,345 43,390 42,567 44,491 43,872 43,272 -3.33%
Dividend
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
Div 1,662 1,662 1,662 1,662 988 988 988 41.48%
Div Payout % 52.34% 77.92% 96.23% 68.74% 41.81% 28.82% 26.63% -
Equity
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
Net Worth 41,129 44,345 43,390 42,567 44,491 43,872 43,272 -3.33%
NOSH 34,274 33,342 33,377 33,255 33,452 33,236 33,286 1.97%
Ratio Analysis
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
NP Margin 3.69% 2.55% 2.10% 2.94% 2.83% 4.17% 4.65% -
ROE 7.72% 4.81% 3.98% 5.68% 5.32% 7.82% 8.58% -
Per Share
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
RPS 251.26 251.11 246.07 247.72 250.05 247.45 239.95 3.12%
EPS 9.27 6.40 5.18 7.27 7.07 10.32 11.15 -11.59%
DPS 4.85 5.00 5.00 5.00 3.00 3.00 2.97 38.71%
NAPS 1.20 1.33 1.30 1.28 1.33 1.32 1.30 -5.20%
Adjusted Per Share Value based on latest NOSH - 33,255
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
RPS 42.94 41.75 40.95 41.08 41.71 41.01 39.83 5.14%
EPS 1.58 1.06 0.86 1.21 1.18 1.71 1.85 -9.99%
DPS 0.83 0.83 0.83 0.83 0.49 0.49 0.49 42.14%
NAPS 0.2051 0.2211 0.2164 0.2123 0.2219 0.2188 0.2158 -3.33%
Price Multiplier on Financial Quarter End Date
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
Date 29/03/02 31/12/01 28/09/01 29/06/01 30/03/01 26/12/00 29/09/00 -
Price 1.27 0.82 0.52 0.47 0.47 0.73 0.90 -
P/RPS 0.51 0.33 0.21 0.19 0.19 0.30 0.38 21.69%
P/EPS 13.70 12.81 10.04 6.46 6.65 7.07 8.07 42.35%
EY 7.30 7.81 9.96 15.48 15.04 14.14 12.39 -29.74%
DY 3.82 6.10 9.62 10.64 6.38 4.11 3.30 10.25%
P/NAPS 1.06 0.62 0.40 0.37 0.35 0.55 0.69 33.17%
Price Multiplier on Announcement Date
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
Date 04/07/02 26/02/02 21/11/01 27/08/01 04/07/01 26/02/01 17/11/00 -
Price 0.89 0.82 0.57 0.55 0.52 0.52 0.80 -
P/RPS 0.35 0.33 0.23 0.22 0.21 0.21 0.33 4.00%
P/EPS 9.60 12.81 11.01 7.56 7.36 5.04 7.17 21.50%
EY 10.41 7.81 9.08 13.23 13.60 19.85 13.94 -17.70%
DY 5.45 6.10 8.77 9.09 5.77 5.77 3.71 29.25%
P/NAPS 0.74 0.62 0.44 0.43 0.39 0.39 0.62 12.53%

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