[BONIA] QoQ TTM Result on 31-Dec-2004 [#2]

Stock
[BONIA] BONIA CORPORATION BHD
Announcement Date
24-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
31-Dec-2004 [#2]
Profit Trend
QoQ- 31.44%
YoY- 212.23%
Quarter Report
Latest QR
Upcoming QR
BONIA's Result
BONIA's Financial Summary
View:
Show?
TTM Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 201,894 192,037 174,878 166,585 159,597 150,498 128,939 34.80%
PBT 15,019 14,376 16,669 16,955 13,449 12,455 7,172 63.60%
Tax -6,487 -6,281 -7,107 -6,542 -5,527 -4,953 -3,345 55.44%
NP 8,532 8,095 9,562 10,413 7,922 7,502 3,827 70.57%
-
NP to SH 8,441 8,095 9,562 10,413 7,922 7,502 3,827 69.36%
-
Tax Rate 43.19% 43.69% 42.64% 38.58% 41.10% 39.77% 46.64% -
Total Cost 193,362 183,942 165,316 156,172 151,675 142,996 125,112 33.63%
-
Net Worth 69,579 40,724 62,264 63,084 58,161 56,573 54,176 18.13%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div 4,072 4,072 2,020 2,020 2,020 2,020 2,009 60.09%
Div Payout % 48.25% 50.31% 21.13% 19.40% 25.50% 26.93% 52.52% -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 69,579 40,724 62,264 63,084 58,161 56,573 54,176 18.13%
NOSH 41,416 40,724 40,695 40,438 40,389 40,409 40,429 1.61%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 4.23% 4.22% 5.47% 6.25% 4.96% 4.98% 2.97% -
ROE 12.13% 19.88% 15.36% 16.51% 13.62% 13.26% 7.06% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 487.48 471.55 429.72 411.94 395.14 372.43 318.92 32.65%
EPS 20.38 19.88 23.50 25.75 19.61 18.56 9.47 66.60%
DPS 9.83 10.00 5.00 5.00 5.00 5.00 5.00 56.87%
NAPS 1.68 1.00 1.53 1.56 1.44 1.40 1.34 16.25%
Adjusted Per Share Value based on latest NOSH - 40,438
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 100.16 95.27 86.76 82.64 79.18 74.66 63.97 34.80%
EPS 4.19 4.02 4.74 5.17 3.93 3.72 1.90 69.34%
DPS 2.02 2.02 1.00 1.00 1.00 1.00 1.00 59.72%
NAPS 0.3452 0.202 0.3089 0.313 0.2885 0.2807 0.2688 18.13%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 0.64 0.57 0.58 0.69 0.60 0.62 0.68 -
P/RPS 0.13 0.12 0.13 0.17 0.15 0.17 0.21 -27.34%
P/EPS 3.14 2.87 2.47 2.68 3.06 3.34 7.18 -42.35%
EY 31.85 34.87 40.51 37.32 32.69 29.94 13.92 73.55%
DY 15.36 17.54 8.62 7.25 8.33 8.06 7.35 63.38%
P/NAPS 0.38 0.57 0.38 0.44 0.42 0.44 0.51 -17.79%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 23/11/05 29/08/05 25/05/05 24/02/05 17/11/04 30/08/04 18/05/04 -
Price 0.60 0.56 0.60 0.64 0.62 0.56 0.57 -
P/RPS 0.12 0.12 0.14 0.16 0.16 0.15 0.18 -23.66%
P/EPS 2.94 2.82 2.55 2.49 3.16 3.02 6.02 -37.95%
EY 33.97 35.50 39.16 40.23 31.64 33.15 16.61 61.05%
DY 16.39 17.86 8.33 7.81 8.06 8.93 8.77 51.66%
P/NAPS 0.36 0.56 0.39 0.41 0.43 0.40 0.43 -11.16%

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