[BONIA] QoQ TTM Result on 30-Jun-2010 [#4]

Stock
[BONIA] BONIA CORPORATION BHD
Announcement Date
30-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
30-Jun-2010 [#4]
Profit Trend
QoQ- 17.13%
YoY- 62.79%
Quarter Report
Latest QR
Upcoming QR
BONIA's Result
BONIA's Financial Summary
View:
Show?
TTM Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 417,400 381,554 367,329 360,099 351,942 334,148 320,972 19.15%
PBT 57,316 52,839 49,741 45,455 39,295 34,285 31,415 49.36%
Tax -14,679 -14,291 -13,535 -12,252 -10,519 -9,998 -9,163 36.95%
NP 42,637 38,548 36,206 33,203 28,776 24,287 22,252 54.33%
-
NP to SH 41,372 38,429 36,413 33,547 28,641 24,242 21,813 53.28%
-
Tax Rate 25.61% 27.05% 27.21% 26.95% 26.77% 29.16% 29.17% -
Total Cost 374,763 343,006 331,123 326,896 323,166 309,861 298,720 16.33%
-
Net Worth 227,664 215,881 209,611 203,491 193,380 185,658 185,321 14.71%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div 15,110 10,073 10,073 10,073 8,063 8,063 8,063 52.05%
Div Payout % 36.52% 26.21% 27.67% 30.03% 28.15% 33.26% 36.96% -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 227,664 215,881 209,611 203,491 193,380 185,658 185,321 14.71%
NOSH 201,472 201,758 201,549 201,477 201,438 201,802 201,436 0.01%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 10.21% 10.10% 9.86% 9.22% 8.18% 7.27% 6.93% -
ROE 18.17% 17.80% 17.37% 16.49% 14.81% 13.06% 11.77% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 207.17 189.11 182.25 178.73 174.71 165.58 159.34 19.14%
EPS 20.53 19.05 18.07 16.65 14.22 12.01 10.83 53.22%
DPS 7.50 5.00 5.00 5.00 4.00 4.00 4.00 52.11%
NAPS 1.13 1.07 1.04 1.01 0.96 0.92 0.92 14.70%
Adjusted Per Share Value based on latest NOSH - 201,477
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 208.13 190.26 183.17 179.56 175.49 166.62 160.05 19.15%
EPS 20.63 19.16 18.16 16.73 14.28 12.09 10.88 53.25%
DPS 7.53 5.02 5.02 5.02 4.02 4.02 4.02 52.01%
NAPS 1.1352 1.0765 1.0452 1.0147 0.9643 0.9258 0.9241 14.71%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 1.77 1.76 1.66 1.05 1.03 1.05 1.00 -
P/RPS 0.85 0.93 0.91 0.59 0.59 0.63 0.63 22.12%
P/EPS 8.62 9.24 9.19 6.31 7.24 8.74 9.23 -4.45%
EY 11.60 10.82 10.88 15.86 13.80 11.44 10.83 4.68%
DY 4.24 2.84 3.01 4.76 3.88 3.81 4.00 3.96%
P/NAPS 1.57 1.64 1.60 1.04 1.07 1.14 1.09 27.56%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 25/05/11 23/02/11 24/11/10 30/08/10 26/05/10 25/02/10 26/11/09 -
Price 1.75 1.70 1.71 1.32 1.01 1.02 1.05 -
P/RPS 0.84 0.90 0.94 0.74 0.58 0.62 0.66 17.45%
P/EPS 8.52 8.93 9.47 7.93 7.10 8.49 9.70 -8.29%
EY 11.73 11.20 10.57 12.61 14.08 11.78 10.31 8.99%
DY 4.29 2.94 2.92 3.79 3.96 3.92 3.81 8.23%
P/NAPS 1.55 1.59 1.64 1.31 1.05 1.11 1.14 22.75%

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