[BONIA] QoQ TTM Result on 30-Jun-2009 [#4]

Stock
[BONIA] BONIA CORPORATION BHD
Announcement Date
28-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
30-Jun-2009 [#4]
Profit Trend
QoQ- 9.72%
YoY- -26.27%
Quarter Report
Latest QR
Upcoming QR
BONIA's Result
BONIA's Financial Summary
View:
Show?
TTM Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 351,942 334,148 320,972 314,891 313,801 314,861 318,700 6.84%
PBT 39,295 34,285 31,415 29,515 28,144 29,628 35,014 8.00%
Tax -10,519 -9,998 -9,163 -8,453 -9,142 -8,258 -9,643 5.97%
NP 28,776 24,287 22,252 21,062 19,002 21,370 25,371 8.76%
-
NP to SH 28,641 24,242 21,813 20,607 18,781 21,114 25,282 8.68%
-
Tax Rate 26.77% 29.16% 29.17% 28.64% 32.48% 27.87% 27.54% -
Total Cost 323,166 309,861 298,720 293,829 294,799 293,491 293,329 6.67%
-
Net Worth 193,380 185,658 185,321 177,386 171,707 175,295 169,281 9.28%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div 8,063 8,063 8,063 8,063 10,041 10,041 10,041 -13.61%
Div Payout % 28.15% 33.26% 36.96% 39.13% 53.46% 47.56% 39.72% -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 193,380 185,658 185,321 177,386 171,707 175,295 169,281 9.28%
NOSH 201,438 201,802 201,436 201,575 202,009 201,489 201,525 -0.02%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 8.18% 7.27% 6.93% 6.69% 6.06% 6.79% 7.96% -
ROE 14.81% 13.06% 11.77% 11.62% 10.94% 12.04% 14.93% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 174.71 165.58 159.34 156.22 155.34 156.27 158.14 6.87%
EPS 14.22 12.01 10.83 10.22 9.30 10.48 12.55 8.69%
DPS 4.00 4.00 4.00 4.00 5.00 5.00 5.00 -13.83%
NAPS 0.96 0.92 0.92 0.88 0.85 0.87 0.84 9.31%
Adjusted Per Share Value based on latest NOSH - 201,575
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 174.60 165.77 159.23 156.22 155.68 156.20 158.11 6.84%
EPS 14.21 12.03 10.82 10.22 9.32 10.47 12.54 8.70%
DPS 4.00 4.00 4.00 4.00 4.98 4.98 4.98 -13.60%
NAPS 0.9594 0.9211 0.9194 0.88 0.8518 0.8696 0.8398 9.29%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 1.03 1.05 1.00 1.04 0.68 1.14 1.59 -
P/RPS 0.59 0.63 0.63 0.67 0.44 0.73 1.01 -30.14%
P/EPS 7.24 8.74 9.23 10.17 7.31 10.88 12.67 -31.16%
EY 13.80 11.44 10.83 9.83 13.67 9.19 7.89 45.21%
DY 3.88 3.81 4.00 3.85 7.35 4.39 3.14 15.16%
P/NAPS 1.07 1.14 1.09 1.18 0.80 1.31 1.89 -31.58%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 26/05/10 25/02/10 26/11/09 28/08/09 28/05/09 27/02/09 24/11/08 -
Price 1.01 1.02 1.05 1.02 1.00 0.88 1.36 -
P/RPS 0.58 0.62 0.66 0.65 0.64 0.56 0.86 -23.11%
P/EPS 7.10 8.49 9.70 9.98 10.76 8.40 10.84 -24.59%
EY 14.08 11.78 10.31 10.02 9.30 11.91 9.22 32.64%
DY 3.96 3.92 3.81 3.92 5.00 5.68 3.68 5.01%
P/NAPS 1.05 1.11 1.14 1.16 1.18 1.01 1.62 -25.12%

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