[BONIA] QoQ TTM Result on 31-Mar-2004 [#3]

Stock
[BONIA] BONIA CORPORATION BHD
Announcement Date
18-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
31-Mar-2004 [#3]
Profit Trend
QoQ- 14.75%
YoY- 15.2%
Quarter Report
Latest QR
Upcoming QR
BONIA's Result
BONIA's Financial Summary
View:
Show?
TTM Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 166,585 159,597 150,498 128,939 122,609 120,415 119,196 24.87%
PBT 16,955 13,449 12,455 7,172 6,328 6,019 5,865 102.28%
Tax -6,542 -5,527 -4,953 -3,345 -2,993 -3,595 -3,520 50.87%
NP 10,413 7,922 7,502 3,827 3,335 2,424 2,345 168.94%
-
NP to SH 10,413 7,922 7,502 3,827 3,335 2,424 2,345 168.94%
-
Tax Rate 38.58% 41.10% 39.77% 46.64% 47.30% 59.73% 60.02% -
Total Cost 156,172 151,675 142,996 125,112 119,274 117,991 116,851 21.22%
-
Net Worth 63,084 58,161 56,573 54,176 53,682 50,893 49,844 16.92%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div 2,020 2,020 2,020 2,009 2,009 2,009 2,009 0.36%
Div Payout % 19.40% 25.50% 26.93% 52.52% 60.27% 82.91% 85.71% -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 63,084 58,161 56,573 54,176 53,682 50,893 49,844 16.92%
NOSH 40,438 40,389 40,409 40,429 40,362 40,391 40,196 0.39%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin 6.25% 4.96% 4.98% 2.97% 2.72% 2.01% 1.97% -
ROE 16.51% 13.62% 13.26% 7.06% 6.21% 4.76% 4.70% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 411.94 395.14 372.43 318.92 303.77 298.12 296.53 24.37%
EPS 25.75 19.61 18.56 9.47 8.26 6.00 5.83 167.98%
DPS 5.00 5.00 5.00 5.00 5.00 5.00 5.00 0.00%
NAPS 1.56 1.44 1.40 1.34 1.33 1.26 1.24 16.45%
Adjusted Per Share Value based on latest NOSH - 40,429
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 83.07 79.58 75.05 64.29 61.14 60.04 59.44 24.87%
EPS 5.19 3.95 3.74 1.91 1.66 1.21 1.17 168.75%
DPS 1.01 1.01 1.01 1.00 1.00 1.00 1.00 0.66%
NAPS 0.3146 0.29 0.2821 0.2701 0.2677 0.2538 0.2485 16.94%
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 -
Price 0.69 0.60 0.62 0.68 0.70 0.65 0.70 -
P/RPS 0.17 0.15 0.17 0.21 0.23 0.22 0.24 -20.45%
P/EPS 2.68 3.06 3.34 7.18 8.47 10.83 12.00 -63.02%
EY 37.32 32.69 29.94 13.92 11.80 9.23 8.33 170.53%
DY 7.25 8.33 8.06 7.35 7.14 7.69 7.14 1.01%
P/NAPS 0.44 0.42 0.44 0.51 0.53 0.52 0.56 -14.78%
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 24/02/05 17/11/04 30/08/04 18/05/04 18/02/04 18/11/03 22/08/03 -
Price 0.64 0.62 0.56 0.57 0.71 0.69 0.75 -
P/RPS 0.16 0.16 0.15 0.18 0.23 0.23 0.25 -25.63%
P/EPS 2.49 3.16 3.02 6.02 8.59 11.50 12.86 -66.36%
EY 40.23 31.64 33.15 16.61 11.64 8.70 7.78 197.54%
DY 7.81 8.06 8.93 8.77 7.04 7.25 6.67 11.03%
P/NAPS 0.41 0.43 0.40 0.43 0.53 0.55 0.60 -22.32%

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