[BONIA] QoQ TTM Result on 31-Dec-2002 [#2]

Stock
[BONIA] BONIA CORPORATION BHD
Announcement Date
24-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
31-Dec-2002 [#2]
Profit Trend
QoQ- -0.09%
YoY- 56.98%
Quarter Report
Latest QR
Upcoming QR
BONIA's Result
BONIA's Financial Summary
View:
Show?
TTM Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 120,415 119,196 121,080 113,959 99,545 93,033 86,120 25.01%
PBT 6,019 5,865 6,680 6,526 5,700 4,969 5,480 6.44%
Tax -3,595 -3,520 -3,358 -3,176 -2,347 -2,168 -2,303 34.52%
NP 2,424 2,345 3,322 3,350 3,353 2,801 3,177 -16.48%
-
NP to SH 2,424 2,345 3,322 3,350 3,353 2,801 3,177 -16.48%
-
Tax Rate 59.73% 60.02% 50.27% 48.67% 41.18% 43.63% 42.03% -
Total Cost 117,991 116,851 117,758 110,609 96,192 90,232 82,943 26.45%
-
Net Worth 50,893 49,844 50,673 50,399 48,799 47,482 41,129 15.24%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div 2,009 2,009 - - - - 1,662 13.46%
Div Payout % 82.91% 85.71% - - - - 52.34% -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 50,893 49,844 50,673 50,399 48,799 47,482 41,129 15.24%
NOSH 40,391 40,196 40,217 40,000 39,999 39,900 34,274 11.55%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin 2.01% 1.97% 2.74% 2.94% 3.37% 3.01% 3.69% -
ROE 4.76% 4.70% 6.56% 6.65% 6.87% 5.90% 7.72% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 298.12 296.53 301.06 284.90 248.86 233.16 251.26 12.06%
EPS 6.00 5.83 8.26 8.38 8.38 7.02 9.27 -25.15%
DPS 5.00 5.00 0.00 0.00 0.00 0.00 4.85 2.04%
NAPS 1.26 1.24 1.26 1.26 1.22 1.19 1.20 3.30%
Adjusted Per Share Value based on latest NOSH - 40,000
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 60.04 59.44 60.38 56.83 49.64 46.39 42.94 25.01%
EPS 1.21 1.17 1.66 1.67 1.67 1.40 1.58 -16.28%
DPS 1.00 1.00 0.00 0.00 0.00 0.00 0.83 13.21%
NAPS 0.2538 0.2485 0.2527 0.2513 0.2433 0.2368 0.2051 15.24%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 0.65 0.70 0.58 0.63 0.69 0.88 1.27 -
P/RPS 0.22 0.24 0.19 0.22 0.28 0.38 0.51 -42.87%
P/EPS 10.83 12.00 7.02 7.52 8.23 12.54 13.70 -14.49%
EY 9.23 8.33 14.24 13.29 12.15 7.98 7.30 16.91%
DY 7.69 7.14 0.00 0.00 0.00 0.00 3.82 59.36%
P/NAPS 0.52 0.56 0.46 0.50 0.57 0.74 1.06 -37.77%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 18/11/03 22/08/03 19/05/03 24/02/03 27/11/02 23/08/02 04/07/02 -
Price 0.69 0.75 0.58 0.62 0.67 0.86 0.89 -
P/RPS 0.23 0.25 0.19 0.22 0.27 0.37 0.35 -24.39%
P/EPS 11.50 12.86 7.02 7.40 7.99 12.25 9.60 12.78%
EY 8.70 7.78 14.24 13.51 12.51 8.16 10.41 -11.26%
DY 7.25 6.67 0.00 0.00 0.00 0.00 5.45 20.93%
P/NAPS 0.55 0.60 0.46 0.49 0.55 0.72 0.74 -17.93%

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