[BONIA] QoQ TTM Result on 30-Sep-2011 [#1]

Stock
[BONIA] BONIA CORPORATION BHD
Announcement Date
29-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
30-Sep-2011 [#1]
Profit Trend
QoQ- 25.53%
YoY- 34.97%
Quarter Report
Latest QR
Upcoming QR
BONIA's Result
BONIA's Financial Summary
View:
Show?
TTM Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 579,812 568,270 558,422 511,167 461,381 417,400 381,554 32.21%
PBT 66,882 76,802 81,254 73,429 56,546 57,316 52,839 17.03%
Tax -21,325 -20,889 -19,714 -17,460 -13,942 -14,679 -14,291 30.61%
NP 45,557 55,913 61,540 55,969 42,604 42,637 38,548 11.79%
-
NP to SH 40,885 48,102 53,180 49,148 39,152 41,372 38,429 4.22%
-
Tax Rate 31.88% 27.20% 24.26% 23.78% 24.66% 25.61% 27.05% -
Total Cost 534,255 512,357 496,882 455,198 418,777 374,763 343,006 34.40%
-
Net Worth 203,076 267,922 260,205 251,925 232,093 227,664 215,881 -3.99%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div 10,153 5,045 10,082 10,082 10,082 15,110 10,073 0.52%
Div Payout % 24.84% 10.49% 18.96% 20.51% 25.75% 36.52% 26.21% -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 203,076 267,922 260,205 251,925 232,093 227,664 215,881 -3.99%
NOSH 203,076 201,445 201,709 201,540 201,820 201,472 201,758 0.43%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 7.86% 9.84% 11.02% 10.95% 9.23% 10.21% 10.10% -
ROE 20.13% 17.95% 20.44% 19.51% 16.87% 18.17% 17.80% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 285.51 282.10 276.84 253.63 228.61 207.17 189.11 31.63%
EPS 20.13 23.88 26.36 24.39 19.40 20.53 19.05 3.74%
DPS 5.00 2.50 5.00 5.00 5.00 7.50 5.00 0.00%
NAPS 1.00 1.33 1.29 1.25 1.15 1.13 1.07 -4.41%
Adjusted Per Share Value based on latest NOSH - 201,540
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 287.65 281.92 277.03 253.59 228.89 207.07 189.29 32.21%
EPS 20.28 23.86 26.38 24.38 19.42 20.52 19.06 4.22%
DPS 5.04 2.50 5.00 5.00 5.00 7.50 5.00 0.53%
NAPS 1.0075 1.3292 1.2909 1.2498 1.1514 1.1294 1.071 -3.99%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 2.18 2.54 2.04 1.60 1.81 1.77 1.76 -
P/RPS 0.76 0.90 0.74 0.63 0.79 0.85 0.93 -12.60%
P/EPS 10.83 10.64 7.74 6.56 9.33 8.62 9.24 11.17%
EY 9.24 9.40 12.92 15.24 10.72 11.60 10.82 -9.99%
DY 2.29 0.98 2.45 3.13 2.76 4.24 2.84 -13.37%
P/NAPS 2.18 1.91 1.58 1.28 1.57 1.57 1.64 20.91%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 30/08/12 29/05/12 23/02/12 29/11/11 26/08/11 25/05/11 23/02/11 -
Price 2.64 2.33 2.27 1.68 1.70 1.75 1.70 -
P/RPS 0.92 0.83 0.82 0.66 0.74 0.84 0.90 1.47%
P/EPS 13.11 9.76 8.61 6.89 8.76 8.52 8.93 29.20%
EY 7.63 10.25 11.61 14.52 11.41 11.73 11.20 -22.59%
DY 1.89 1.07 2.20 2.98 2.94 4.29 2.94 -25.53%
P/NAPS 2.64 1.75 1.76 1.34 1.48 1.55 1.59 40.26%

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