[BONIA] QoQ TTM Result on 30-Jun-2004 [#4]

Stock
[BONIA] BONIA CORPORATION BHD
Announcement Date
30-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
30-Jun-2004 [#4]
Profit Trend
QoQ- 96.03%
YoY- 219.91%
Quarter Report
Latest QR
Upcoming QR
BONIA's Result
BONIA's Financial Summary
View:
Show?
TTM Result
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Revenue 174,878 166,585 159,597 150,498 128,939 122,609 120,415 28.21%
PBT 16,669 16,955 13,449 12,455 7,172 6,328 6,019 97.08%
Tax -7,107 -6,542 -5,527 -4,953 -3,345 -2,993 -3,595 57.45%
NP 9,562 10,413 7,922 7,502 3,827 3,335 2,424 149.44%
-
NP to SH 9,562 10,413 7,922 7,502 3,827 3,335 2,424 149.44%
-
Tax Rate 42.64% 38.58% 41.10% 39.77% 46.64% 47.30% 59.73% -
Total Cost 165,316 156,172 151,675 142,996 125,112 119,274 117,991 25.18%
-
Net Worth 62,264 63,084 58,161 56,573 54,176 53,682 50,893 14.37%
Dividend
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Div 2,020 2,020 2,020 2,020 2,009 2,009 2,009 0.36%
Div Payout % 21.13% 19.40% 25.50% 26.93% 52.52% 60.27% 82.91% -
Equity
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Net Worth 62,264 63,084 58,161 56,573 54,176 53,682 50,893 14.37%
NOSH 40,695 40,438 40,389 40,409 40,429 40,362 40,391 0.50%
Ratio Analysis
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
NP Margin 5.47% 6.25% 4.96% 4.98% 2.97% 2.72% 2.01% -
ROE 15.36% 16.51% 13.62% 13.26% 7.06% 6.21% 4.76% -
Per Share
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 429.72 411.94 395.14 372.43 318.92 303.77 298.12 27.57%
EPS 23.50 25.75 19.61 18.56 9.47 8.26 6.00 148.26%
DPS 5.00 5.00 5.00 5.00 5.00 5.00 5.00 0.00%
NAPS 1.53 1.56 1.44 1.40 1.34 1.33 1.26 13.80%
Adjusted Per Share Value based on latest NOSH - 40,409
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 86.76 82.64 79.18 74.66 63.97 60.83 59.74 28.21%
EPS 4.74 5.17 3.93 3.72 1.90 1.65 1.20 149.67%
DPS 1.00 1.00 1.00 1.00 1.00 1.00 1.00 0.00%
NAPS 0.3089 0.313 0.2885 0.2807 0.2688 0.2663 0.2525 14.37%
Price Multiplier on Financial Quarter End Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 -
Price 0.58 0.69 0.60 0.62 0.68 0.70 0.65 -
P/RPS 0.13 0.17 0.15 0.17 0.21 0.23 0.22 -29.55%
P/EPS 2.47 2.68 3.06 3.34 7.18 8.47 10.83 -62.63%
EY 40.51 37.32 32.69 29.94 13.92 11.80 9.23 167.82%
DY 8.62 7.25 8.33 8.06 7.35 7.14 7.69 7.90%
P/NAPS 0.38 0.44 0.42 0.44 0.51 0.53 0.52 -18.85%
Price Multiplier on Announcement Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 25/05/05 24/02/05 17/11/04 30/08/04 18/05/04 18/02/04 18/11/03 -
Price 0.60 0.64 0.62 0.56 0.57 0.71 0.69 -
P/RPS 0.14 0.16 0.16 0.15 0.18 0.23 0.23 -28.15%
P/EPS 2.55 2.49 3.16 3.02 6.02 8.59 11.50 -63.33%
EY 39.16 40.23 31.64 33.15 16.61 11.64 8.70 172.36%
DY 8.33 7.81 8.06 8.93 8.77 7.04 7.25 9.69%
P/NAPS 0.39 0.41 0.43 0.40 0.43 0.53 0.55 -20.46%

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