[BONIA] QoQ TTM Result on 30-Sep-2006 [#1]

Stock
[BONIA] BONIA CORPORATION BHD
Announcement Date
22-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
30-Sep-2006 [#1]
Profit Trend
QoQ- 9.16%
YoY- 78.87%
Quarter Report
Latest QR
Upcoming QR
BONIA's Result
BONIA's Financial Summary
View:
Show?
TTM Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 246,346 247,370 241,086 233,162 221,372 222,674 214,415 9.72%
PBT 37,112 32,830 29,284 24,011 21,494 18,643 16,585 71.33%
Tax -8,429 -9,288 -8,916 -8,253 -7,072 -7,085 -7,277 10.32%
NP 28,683 23,542 20,368 15,758 14,422 11,558 9,308 112.19%
-
NP to SH 28,203 22,980 19,736 15,098 13,831 11,004 9,041 113.93%
-
Tax Rate 22.71% 28.29% 30.45% 34.37% 32.90% 38.00% 43.88% -
Total Cost 217,663 223,828 220,718 217,404 206,950 211,116 205,107 4.05%
-
Net Worth 131,949 96,892 93,087 89,618 88,983 83,259 83,128 36.18%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div 5,654 4,449 4,449 4,449 4,449 4,072 4,072 24.53%
Div Payout % 20.05% 19.36% 22.54% 29.47% 32.17% 37.01% 45.04% -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 131,949 96,892 93,087 89,618 88,983 83,259 83,128 36.18%
NOSH 188,499 48,446 46,543 44,809 44,491 43,139 41,983 172.90%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 11.64% 9.52% 8.45% 6.76% 6.51% 5.19% 4.34% -
ROE 21.37% 23.72% 21.20% 16.85% 15.54% 13.22% 10.88% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 130.69 510.61 517.98 520.35 497.56 516.17 510.71 -59.79%
EPS 14.96 47.43 42.40 33.69 31.09 25.51 21.53 -21.60%
DPS 3.00 9.18 9.56 9.93 10.00 9.44 9.70 -54.36%
NAPS 0.70 2.00 2.00 2.00 2.00 1.93 1.98 -50.09%
Adjusted Per Share Value based on latest NOSH - 44,809
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 122.21 122.72 119.60 115.67 109.82 110.47 106.37 9.72%
EPS 13.99 11.40 9.79 7.49 6.86 5.46 4.49 113.77%
DPS 2.81 2.21 2.21 2.21 2.21 2.02 2.02 24.69%
NAPS 0.6546 0.4807 0.4618 0.4446 0.4414 0.4131 0.4124 36.18%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 1.91 1.61 0.98 0.70 0.66 0.64 0.60 -
P/RPS 1.46 0.32 0.19 0.13 0.13 0.12 0.12 431.41%
P/EPS 12.77 3.39 2.31 2.08 2.12 2.51 2.79 176.44%
EY 7.83 29.46 43.27 48.13 47.10 39.86 35.89 -63.86%
DY 1.57 5.70 9.75 14.18 15.15 14.75 16.17 -78.96%
P/NAPS 2.73 0.81 0.49 0.35 0.33 0.33 0.30 337.64%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 27/08/07 24/05/07 28/02/07 22/11/06 29/08/06 24/05/06 17/03/06 -
Price 1.75 1.17 1.50 1.00 0.65 0.65 0.63 -
P/RPS 1.34 0.23 0.29 0.19 0.13 0.13 0.12 401.80%
P/EPS 11.70 2.47 3.54 2.97 2.09 2.55 2.93 152.33%
EY 8.55 40.54 28.27 33.69 47.83 39.24 34.18 -60.40%
DY 1.71 7.85 6.37 9.93 15.38 14.52 15.40 -76.99%
P/NAPS 2.50 0.59 0.75 0.50 0.33 0.34 0.32 295.21%

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