[BONIA] QoQ TTM Result on 30-Jun-2002 [#4]

Stock
[BONIA] BONIA CORPORATION BHD
Announcement Date
23-Aug-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2002
Quarter
30-Jun-2002 [#4]
Profit Trend
QoQ- -11.84%
YoY- 15.79%
Quarter Report
Latest QR
Upcoming QR
BONIA's Result
BONIA's Financial Summary
View:
Show?
TTM Result
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Revenue 121,080 113,959 99,545 93,033 86,120 83,725 82,131 29.56%
PBT 6,680 6,526 5,700 4,969 5,480 3,617 3,164 64.64%
Tax -3,358 -3,176 -2,347 -2,168 -2,303 -1,483 -1,436 76.26%
NP 3,322 3,350 3,353 2,801 3,177 2,134 1,728 54.67%
-
NP to SH 3,322 3,350 3,353 2,801 3,177 2,134 1,728 54.67%
-
Tax Rate 50.27% 48.67% 41.18% 43.63% 42.03% 41.00% 45.39% -
Total Cost 117,758 110,609 96,192 90,232 82,943 81,591 80,403 28.99%
-
Net Worth 50,673 50,399 48,799 47,482 41,129 44,345 43,390 10.90%
Dividend
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Div - - - - 1,662 1,662 1,662 -
Div Payout % - - - - 52.34% 77.92% 96.23% -
Equity
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Net Worth 50,673 50,399 48,799 47,482 41,129 44,345 43,390 10.90%
NOSH 40,217 40,000 39,999 39,900 34,274 33,342 33,377 13.24%
Ratio Analysis
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
NP Margin 2.74% 2.94% 3.37% 3.01% 3.69% 2.55% 2.10% -
ROE 6.56% 6.65% 6.87% 5.90% 7.72% 4.81% 3.98% -
Per Share
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 301.06 284.90 248.86 233.16 251.26 251.11 246.07 14.40%
EPS 8.26 8.38 8.38 7.02 9.27 6.40 5.18 36.52%
DPS 0.00 0.00 0.00 0.00 4.85 5.00 5.00 -
NAPS 1.26 1.26 1.22 1.19 1.20 1.33 1.30 -2.06%
Adjusted Per Share Value based on latest NOSH - 39,900
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 60.07 56.54 49.38 46.15 42.72 41.54 40.75 29.55%
EPS 1.65 1.66 1.66 1.39 1.58 1.06 0.86 54.46%
DPS 0.00 0.00 0.00 0.00 0.82 0.82 0.82 -
NAPS 0.2514 0.25 0.2421 0.2356 0.204 0.22 0.2153 10.89%
Price Multiplier on Financial Quarter End Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 -
Price 0.58 0.63 0.69 0.88 1.27 0.82 0.52 -
P/RPS 0.19 0.22 0.28 0.38 0.51 0.33 0.21 -6.46%
P/EPS 7.02 7.52 8.23 12.54 13.70 12.81 10.04 -21.23%
EY 14.24 13.29 12.15 7.98 7.30 7.81 9.96 26.93%
DY 0.00 0.00 0.00 0.00 3.82 6.10 9.62 -
P/NAPS 0.46 0.50 0.57 0.74 1.06 0.62 0.40 9.77%
Price Multiplier on Announcement Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 19/05/03 24/02/03 27/11/02 23/08/02 04/07/02 26/02/02 21/11/01 -
Price 0.58 0.62 0.67 0.86 0.89 0.82 0.57 -
P/RPS 0.19 0.22 0.27 0.37 0.35 0.33 0.23 -11.96%
P/EPS 7.02 7.40 7.99 12.25 9.60 12.81 11.01 -25.94%
EY 14.24 13.51 12.51 8.16 10.41 7.81 9.08 35.02%
DY 0.00 0.00 0.00 0.00 5.45 6.10 8.77 -
P/NAPS 0.46 0.49 0.55 0.72 0.74 0.62 0.44 3.01%

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