[BONIA] QoQ TTM Result on 30-Sep-2003 [#1]

Stock
[BONIA] BONIA CORPORATION BHD
Announcement Date
18-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
30-Sep-2003 [#1]
Profit Trend
QoQ- 3.37%
YoY- -27.71%
Quarter Report
Latest QR
Upcoming QR
BONIA's Result
BONIA's Financial Summary
View:
Show?
TTM Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 150,498 128,939 122,609 120,415 119,196 121,080 113,959 20.39%
PBT 12,455 7,172 6,328 6,019 5,865 6,680 6,526 53.92%
Tax -4,953 -3,345 -2,993 -3,595 -3,520 -3,358 -3,176 34.51%
NP 7,502 3,827 3,335 2,424 2,345 3,322 3,350 71.25%
-
NP to SH 7,502 3,827 3,335 2,424 2,345 3,322 3,350 71.25%
-
Tax Rate 39.77% 46.64% 47.30% 59.73% 60.02% 50.27% 48.67% -
Total Cost 142,996 125,112 119,274 117,991 116,851 117,758 110,609 18.69%
-
Net Worth 56,573 54,176 53,682 50,893 49,844 50,673 50,399 8.01%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div 2,020 2,009 2,009 2,009 2,009 - - -
Div Payout % 26.93% 52.52% 60.27% 82.91% 85.71% - - -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 56,573 54,176 53,682 50,893 49,844 50,673 50,399 8.01%
NOSH 40,409 40,429 40,362 40,391 40,196 40,217 40,000 0.68%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin 4.98% 2.97% 2.72% 2.01% 1.97% 2.74% 2.94% -
ROE 13.26% 7.06% 6.21% 4.76% 4.70% 6.56% 6.65% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 372.43 318.92 303.77 298.12 296.53 301.06 284.90 19.57%
EPS 18.56 9.47 8.26 6.00 5.83 8.26 8.38 69.99%
DPS 5.00 5.00 5.00 5.00 5.00 0.00 0.00 -
NAPS 1.40 1.34 1.33 1.26 1.24 1.26 1.26 7.28%
Adjusted Per Share Value based on latest NOSH - 40,391
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 75.05 64.29 61.14 60.04 59.44 60.38 56.83 20.38%
EPS 3.74 1.91 1.66 1.21 1.17 1.66 1.67 71.25%
DPS 1.01 1.00 1.00 1.00 1.00 0.00 0.00 -
NAPS 0.2821 0.2701 0.2677 0.2538 0.2485 0.2527 0.2513 8.02%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 0.62 0.68 0.70 0.65 0.70 0.58 0.63 -
P/RPS 0.17 0.21 0.23 0.22 0.24 0.19 0.22 -15.80%
P/EPS 3.34 7.18 8.47 10.83 12.00 7.02 7.52 -41.81%
EY 29.94 13.92 11.80 9.23 8.33 14.24 13.29 71.93%
DY 8.06 7.35 7.14 7.69 7.14 0.00 0.00 -
P/NAPS 0.44 0.51 0.53 0.52 0.56 0.46 0.50 -8.17%
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/08/04 18/05/04 18/02/04 18/11/03 22/08/03 19/05/03 24/02/03 -
Price 0.56 0.57 0.71 0.69 0.75 0.58 0.62 -
P/RPS 0.15 0.18 0.23 0.23 0.25 0.19 0.22 -22.55%
P/EPS 3.02 6.02 8.59 11.50 12.86 7.02 7.40 -45.01%
EY 33.15 16.61 11.64 8.70 7.78 14.24 13.51 82.02%
DY 8.93 8.77 7.04 7.25 6.67 0.00 0.00 -
P/NAPS 0.40 0.43 0.53 0.55 0.60 0.46 0.49 -12.66%

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