[BONIA] QoQ TTM Result on 31-Mar-2003 [#3]

Stock
[BONIA] BONIA CORPORATION BHD
Announcement Date
19-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
31-Mar-2003 [#3]
Profit Trend
QoQ- -0.84%
YoY- 4.56%
Quarter Report
Latest QR
Upcoming QR
BONIA's Result
BONIA's Financial Summary
View:
Show?
TTM Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 122,609 120,415 119,196 121,080 113,959 99,545 93,033 20.14%
PBT 6,328 6,019 5,865 6,680 6,526 5,700 4,969 17.43%
Tax -2,993 -3,595 -3,520 -3,358 -3,176 -2,347 -2,168 23.91%
NP 3,335 2,424 2,345 3,322 3,350 3,353 2,801 12.30%
-
NP to SH 3,335 2,424 2,345 3,322 3,350 3,353 2,801 12.30%
-
Tax Rate 47.30% 59.73% 60.02% 50.27% 48.67% 41.18% 43.63% -
Total Cost 119,274 117,991 116,851 117,758 110,609 96,192 90,232 20.38%
-
Net Worth 53,682 50,893 49,844 50,673 50,399 48,799 47,482 8.50%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div 2,009 2,009 2,009 - - - - -
Div Payout % 60.27% 82.91% 85.71% - - - - -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 53,682 50,893 49,844 50,673 50,399 48,799 47,482 8.50%
NOSH 40,362 40,391 40,196 40,217 40,000 39,999 39,900 0.76%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin 2.72% 2.01% 1.97% 2.74% 2.94% 3.37% 3.01% -
ROE 6.21% 4.76% 4.70% 6.56% 6.65% 6.87% 5.90% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 303.77 298.12 296.53 301.06 284.90 248.86 233.16 19.22%
EPS 8.26 6.00 5.83 8.26 8.38 8.38 7.02 11.42%
DPS 5.00 5.00 5.00 0.00 0.00 0.00 0.00 -
NAPS 1.33 1.26 1.24 1.26 1.26 1.22 1.19 7.67%
Adjusted Per Share Value based on latest NOSH - 40,217
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 61.14 60.04 59.44 60.38 56.83 49.64 46.39 20.14%
EPS 1.66 1.21 1.17 1.66 1.67 1.67 1.40 11.99%
DPS 1.00 1.00 1.00 0.00 0.00 0.00 0.00 -
NAPS 0.2677 0.2538 0.2485 0.2527 0.2513 0.2433 0.2368 8.49%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 -
Price 0.70 0.65 0.70 0.58 0.63 0.69 0.88 -
P/RPS 0.23 0.22 0.24 0.19 0.22 0.28 0.38 -28.38%
P/EPS 8.47 10.83 12.00 7.02 7.52 8.23 12.54 -22.96%
EY 11.80 9.23 8.33 14.24 13.29 12.15 7.98 29.70%
DY 7.14 7.69 7.14 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.52 0.56 0.46 0.50 0.57 0.74 -19.90%
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 18/02/04 18/11/03 22/08/03 19/05/03 24/02/03 27/11/02 23/08/02 -
Price 0.71 0.69 0.75 0.58 0.62 0.67 0.86 -
P/RPS 0.23 0.23 0.25 0.19 0.22 0.27 0.37 -27.10%
P/EPS 8.59 11.50 12.86 7.02 7.40 7.99 12.25 -21.01%
EY 11.64 8.70 7.78 14.24 13.51 12.51 8.16 26.63%
DY 7.04 7.25 6.67 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.55 0.60 0.46 0.49 0.55 0.72 -18.42%

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