[BONIA] QoQ TTM Result on 30-Jun-2005 [#4]

Stock
[BONIA] BONIA CORPORATION BHD
Announcement Date
29-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
30-Jun-2005 [#4]
Profit Trend
QoQ- -15.34%
YoY- 7.9%
Quarter Report
Latest QR
Upcoming QR
BONIA's Result
BONIA's Financial Summary
View:
Show?
TTM Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 222,674 214,415 201,894 192,037 174,878 166,585 159,597 24.88%
PBT 18,643 16,585 15,019 14,376 16,669 16,955 13,449 24.34%
Tax -7,085 -7,277 -6,487 -6,281 -7,107 -6,542 -5,527 18.02%
NP 11,558 9,308 8,532 8,095 9,562 10,413 7,922 28.66%
-
NP to SH 11,004 9,041 8,441 8,095 9,562 10,413 7,922 24.51%
-
Tax Rate 38.00% 43.88% 43.19% 43.69% 42.64% 38.58% 41.10% -
Total Cost 211,116 205,107 193,362 183,942 165,316 156,172 151,675 24.68%
-
Net Worth 83,259 83,128 69,579 40,724 62,264 63,084 58,161 27.04%
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div 4,072 4,072 4,072 4,072 2,020 2,020 2,020 59.64%
Div Payout % 37.01% 45.04% 48.25% 50.31% 21.13% 19.40% 25.50% -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 83,259 83,128 69,579 40,724 62,264 63,084 58,161 27.04%
NOSH 43,139 41,983 41,416 40,724 40,695 40,438 40,389 4.49%
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin 5.19% 4.34% 4.23% 4.22% 5.47% 6.25% 4.96% -
ROE 13.22% 10.88% 12.13% 19.88% 15.36% 16.51% 13.62% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 516.17 510.71 487.48 471.55 429.72 411.94 395.14 19.51%
EPS 25.51 21.53 20.38 19.88 23.50 25.75 19.61 19.18%
DPS 9.44 9.70 9.83 10.00 5.00 5.00 5.00 52.81%
NAPS 1.93 1.98 1.68 1.00 1.53 1.56 1.44 21.58%
Adjusted Per Share Value based on latest NOSH - 40,724
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 111.04 106.92 100.67 95.76 87.20 83.07 79.58 24.89%
EPS 5.49 4.51 4.21 4.04 4.77 5.19 3.95 24.56%
DPS 2.03 2.03 2.03 2.03 1.01 1.01 1.01 59.33%
NAPS 0.4152 0.4145 0.347 0.2031 0.3105 0.3146 0.29 27.05%
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 -
Price 0.64 0.60 0.64 0.57 0.58 0.69 0.60 -
P/RPS 0.12 0.12 0.13 0.12 0.13 0.17 0.15 -13.83%
P/EPS 2.51 2.79 3.14 2.87 2.47 2.68 3.06 -12.38%
EY 39.86 35.89 31.85 34.87 40.51 37.32 32.69 14.14%
DY 14.75 16.17 15.36 17.54 8.62 7.25 8.33 46.41%
P/NAPS 0.33 0.30 0.38 0.57 0.38 0.44 0.42 -14.86%
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 24/05/06 17/03/06 23/11/05 29/08/05 25/05/05 24/02/05 17/11/04 -
Price 0.65 0.63 0.60 0.56 0.60 0.64 0.62 -
P/RPS 0.13 0.12 0.12 0.12 0.14 0.16 0.16 -12.93%
P/EPS 2.55 2.93 2.94 2.82 2.55 2.49 3.16 -13.33%
EY 39.24 34.18 33.97 35.50 39.16 40.23 31.64 15.44%
DY 14.52 15.40 16.39 17.86 8.33 7.81 8.06 48.10%
P/NAPS 0.34 0.32 0.36 0.56 0.39 0.41 0.43 -14.50%

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