[BONIA] QoQ TTM Result on 31-Dec-2009 [#2]

Stock
[BONIA] BONIA CORPORATION BHD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
31-Dec-2009 [#2]
Profit Trend
QoQ- 11.14%
YoY- 14.81%
Quarter Report
Latest QR
Upcoming QR
BONIA's Result
BONIA's Financial Summary
View:
Show?
TTM Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 367,329 360,099 351,942 334,148 320,972 314,891 313,801 11.06%
PBT 49,741 45,455 39,295 34,285 31,415 29,515 28,144 46.12%
Tax -13,535 -12,252 -10,519 -9,998 -9,163 -8,453 -9,142 29.86%
NP 36,206 33,203 28,776 24,287 22,252 21,062 19,002 53.63%
-
NP to SH 36,413 33,547 28,641 24,242 21,813 20,607 18,781 55.42%
-
Tax Rate 27.21% 26.95% 26.77% 29.16% 29.17% 28.64% 32.48% -
Total Cost 331,123 326,896 323,166 309,861 298,720 293,829 294,799 8.04%
-
Net Worth 209,611 203,491 193,380 185,658 185,321 177,386 171,707 14.20%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div 10,073 10,073 8,063 8,063 8,063 8,063 10,041 0.21%
Div Payout % 27.67% 30.03% 28.15% 33.26% 36.96% 39.13% 53.46% -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 209,611 203,491 193,380 185,658 185,321 177,386 171,707 14.20%
NOSH 201,549 201,477 201,438 201,802 201,436 201,575 202,009 -0.15%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 9.86% 9.22% 8.18% 7.27% 6.93% 6.69% 6.06% -
ROE 17.37% 16.49% 14.81% 13.06% 11.77% 11.62% 10.94% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 182.25 178.73 174.71 165.58 159.34 156.22 155.34 11.22%
EPS 18.07 16.65 14.22 12.01 10.83 10.22 9.30 55.64%
DPS 5.00 5.00 4.00 4.00 4.00 4.00 5.00 0.00%
NAPS 1.04 1.01 0.96 0.92 0.92 0.88 0.85 14.38%
Adjusted Per Share Value based on latest NOSH - 201,802
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 183.17 179.56 175.49 166.62 160.05 157.02 156.48 11.05%
EPS 18.16 16.73 14.28 12.09 10.88 10.28 9.37 55.38%
DPS 5.02 5.02 4.02 4.02 4.02 4.02 5.01 0.13%
NAPS 1.0452 1.0147 0.9643 0.9258 0.9241 0.8845 0.8562 14.20%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 1.66 1.05 1.03 1.05 1.00 1.04 0.68 -
P/RPS 0.91 0.59 0.59 0.63 0.63 0.67 0.44 62.25%
P/EPS 9.19 6.31 7.24 8.74 9.23 10.17 7.31 16.46%
EY 10.88 15.86 13.80 11.44 10.83 9.83 13.67 -14.10%
DY 3.01 4.76 3.88 3.81 4.00 3.85 7.35 -44.82%
P/NAPS 1.60 1.04 1.07 1.14 1.09 1.18 0.80 58.67%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 24/11/10 30/08/10 26/05/10 25/02/10 26/11/09 28/08/09 28/05/09 -
Price 1.71 1.32 1.01 1.02 1.05 1.02 1.00 -
P/RPS 0.94 0.74 0.58 0.62 0.66 0.65 0.64 29.18%
P/EPS 9.47 7.93 7.10 8.49 9.70 9.98 10.76 -8.15%
EY 10.57 12.61 14.08 11.78 10.31 10.02 9.30 8.89%
DY 2.92 3.79 3.96 3.92 3.81 3.92 5.00 -30.10%
P/NAPS 1.64 1.31 1.05 1.11 1.14 1.16 1.18 24.51%

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