[BONIA] QoQ TTM Result on 31-Dec-2001 [#2]

Stock
[BONIA] BONIA CORPORATION BHD
Announcement Date
26-Feb-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2002
Quarter
31-Dec-2001 [#2]
Profit Trend
QoQ- 23.5%
YoY- -37.8%
Quarter Report
Latest QR
Upcoming QR
BONIA's Result
BONIA's Financial Summary
View:
Show?
TTM Result
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Revenue 99,545 93,033 86,120 83,725 82,131 82,381 83,648 12.28%
PBT 5,700 4,969 5,480 3,617 3,164 4,232 3,636 34.91%
Tax -2,347 -2,168 -2,303 -1,483 -1,436 -1,813 -1,271 50.45%
NP 3,353 2,801 3,177 2,134 1,728 2,419 2,365 26.17%
-
NP to SH 3,353 2,801 3,177 2,134 1,728 2,419 2,365 26.17%
-
Tax Rate 41.18% 43.63% 42.03% 41.00% 45.39% 42.84% 34.96% -
Total Cost 96,192 90,232 82,943 81,591 80,403 79,962 81,283 11.87%
-
Net Worth 48,799 47,482 41,129 44,345 43,390 42,567 44,491 6.34%
Dividend
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Div - - 1,662 1,662 1,662 1,662 988 -
Div Payout % - - 52.34% 77.92% 96.23% 68.74% 41.81% -
Equity
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Net Worth 48,799 47,482 41,129 44,345 43,390 42,567 44,491 6.34%
NOSH 39,999 39,900 34,274 33,342 33,377 33,255 33,452 12.64%
Ratio Analysis
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
NP Margin 3.37% 3.01% 3.69% 2.55% 2.10% 2.94% 2.83% -
ROE 6.87% 5.90% 7.72% 4.81% 3.98% 5.68% 5.32% -
Per Share
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 248.86 233.16 251.26 251.11 246.07 247.72 250.05 -0.31%
EPS 8.38 7.02 9.27 6.40 5.18 7.27 7.07 11.98%
DPS 0.00 0.00 4.85 5.00 5.00 5.00 3.00 -
NAPS 1.22 1.19 1.20 1.33 1.30 1.28 1.33 -5.58%
Adjusted Per Share Value based on latest NOSH - 33,342
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 49.38 46.15 42.72 41.54 40.75 40.87 41.50 12.27%
EPS 1.66 1.39 1.58 1.06 0.86 1.20 1.17 26.23%
DPS 0.00 0.00 0.82 0.82 0.82 0.82 0.49 -
NAPS 0.2421 0.2356 0.204 0.22 0.2153 0.2112 0.2207 6.35%
Price Multiplier on Financial Quarter End Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 30/03/01 -
Price 0.69 0.88 1.27 0.82 0.52 0.47 0.47 -
P/RPS 0.28 0.38 0.51 0.33 0.21 0.19 0.19 29.46%
P/EPS 8.23 12.54 13.70 12.81 10.04 6.46 6.65 15.25%
EY 12.15 7.98 7.30 7.81 9.96 15.48 15.04 -13.24%
DY 0.00 0.00 3.82 6.10 9.62 10.64 6.38 -
P/NAPS 0.57 0.74 1.06 0.62 0.40 0.37 0.35 38.38%
Price Multiplier on Announcement Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 27/11/02 23/08/02 04/07/02 26/02/02 21/11/01 27/08/01 04/07/01 -
Price 0.67 0.86 0.89 0.82 0.57 0.55 0.52 -
P/RPS 0.27 0.37 0.35 0.33 0.23 0.22 0.21 18.22%
P/EPS 7.99 12.25 9.60 12.81 11.01 7.56 7.36 5.62%
EY 12.51 8.16 10.41 7.81 9.08 13.23 13.60 -5.41%
DY 0.00 0.00 5.45 6.10 8.77 9.09 5.77 -
P/NAPS 0.55 0.72 0.74 0.62 0.44 0.43 0.39 25.73%

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