[BONIA] QoQ TTM Result on 31-Mar-2006 [#3]

Stock
[BONIA] BONIA CORPORATION BHD
Announcement Date
24-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
31-Mar-2006 [#3]
Profit Trend
QoQ- 21.71%
YoY- 15.08%
Quarter Report
Latest QR
Upcoming QR
BONIA's Result
BONIA's Financial Summary
View:
Show?
TTM Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 241,086 233,162 221,372 222,674 214,415 201,894 192,037 16.32%
PBT 29,284 24,011 21,494 18,643 16,585 15,019 14,376 60.48%
Tax -8,916 -8,253 -7,072 -7,085 -7,277 -6,487 -6,281 26.22%
NP 20,368 15,758 14,422 11,558 9,308 8,532 8,095 84.68%
-
NP to SH 19,736 15,098 13,831 11,004 9,041 8,441 8,095 80.85%
-
Tax Rate 30.45% 34.37% 32.90% 38.00% 43.88% 43.19% 43.69% -
Total Cost 220,718 217,404 206,950 211,116 205,107 193,362 183,942 12.88%
-
Net Worth 93,087 89,618 88,983 83,259 83,128 69,579 40,724 73.26%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div 4,449 4,449 4,449 4,072 4,072 4,072 4,072 6.06%
Div Payout % 22.54% 29.47% 32.17% 37.01% 45.04% 48.25% 50.31% -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 93,087 89,618 88,983 83,259 83,128 69,579 40,724 73.26%
NOSH 46,543 44,809 44,491 43,139 41,983 41,416 40,724 9.28%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 8.45% 6.76% 6.51% 5.19% 4.34% 4.23% 4.22% -
ROE 21.20% 16.85% 15.54% 13.22% 10.88% 12.13% 19.88% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 517.98 520.35 497.56 516.17 510.71 487.48 471.55 6.44%
EPS 42.40 33.69 31.09 25.51 21.53 20.38 19.88 65.46%
DPS 9.56 9.93 10.00 9.44 9.70 9.83 10.00 -2.94%
NAPS 2.00 2.00 2.00 1.93 1.98 1.68 1.00 58.53%
Adjusted Per Share Value based on latest NOSH - 43,139
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 120.22 116.27 110.39 111.04 106.92 100.67 95.76 16.32%
EPS 9.84 7.53 6.90 5.49 4.51 4.21 4.04 80.73%
DPS 2.22 2.22 2.22 2.03 2.03 2.03 2.03 6.12%
NAPS 0.4642 0.4469 0.4437 0.4152 0.4145 0.347 0.2031 73.25%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 0.98 0.70 0.66 0.64 0.60 0.64 0.57 -
P/RPS 0.19 0.13 0.13 0.12 0.12 0.13 0.12 35.73%
P/EPS 2.31 2.08 2.12 2.51 2.79 3.14 2.87 -13.43%
EY 43.27 48.13 47.10 39.86 35.89 31.85 34.87 15.43%
DY 9.75 14.18 15.15 14.75 16.17 15.36 17.54 -32.32%
P/NAPS 0.49 0.35 0.33 0.33 0.30 0.38 0.57 -9.56%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 28/02/07 22/11/06 29/08/06 24/05/06 17/03/06 23/11/05 29/08/05 -
Price 1.50 1.00 0.65 0.65 0.63 0.60 0.56 -
P/RPS 0.29 0.19 0.13 0.13 0.12 0.12 0.12 79.79%
P/EPS 3.54 2.97 2.09 2.55 2.93 2.94 2.82 16.32%
EY 28.27 33.69 47.83 39.24 34.18 33.97 35.50 -14.05%
DY 6.37 9.93 15.38 14.52 15.40 16.39 17.86 -49.61%
P/NAPS 0.75 0.50 0.33 0.34 0.32 0.36 0.56 21.43%

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