[BONIA] QoQ TTM Result on 31-Mar-2007 [#3]

Stock
[BONIA] BONIA CORPORATION BHD
Announcement Date
24-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
31-Mar-2007 [#3]
Profit Trend
QoQ- 16.44%
YoY- 108.83%
Quarter Report
Latest QR
Upcoming QR
BONIA's Result
BONIA's Financial Summary
View:
Show?
TTM Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 269,595 257,973 246,346 247,370 241,086 233,162 221,372 13.99%
PBT 42,475 43,223 37,112 32,830 29,284 24,011 21,494 57.27%
Tax -9,299 -9,024 -8,429 -9,288 -8,916 -8,253 -7,072 19.96%
NP 33,176 34,199 28,683 23,542 20,368 15,758 14,422 73.99%
-
NP to SH 32,705 33,646 28,203 22,980 19,736 15,098 13,831 77.21%
-
Tax Rate 21.89% 20.88% 22.71% 28.29% 30.45% 34.37% 32.90% -
Total Cost 236,419 223,774 217,663 223,828 220,718 217,404 206,950 9.25%
-
Net Worth 150,361 145,815 131,949 96,892 93,087 89,618 88,983 41.73%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div 5,654 5,654 5,654 4,449 4,449 4,449 4,449 17.27%
Div Payout % 17.29% 16.81% 20.05% 19.36% 22.54% 29.47% 32.17% -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 150,361 145,815 131,949 96,892 93,087 89,618 88,983 41.73%
NOSH 197,844 197,048 188,499 48,446 46,543 44,809 44,491 169.68%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 12.31% 13.26% 11.64% 9.52% 8.45% 6.76% 6.51% -
ROE 21.75% 23.07% 21.37% 23.72% 21.20% 16.85% 15.54% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 136.27 130.92 130.69 510.61 517.98 520.35 497.56 -57.72%
EPS 16.53 17.08 14.96 47.43 42.40 33.69 31.09 -34.29%
DPS 2.86 2.87 3.00 9.18 9.56 9.93 10.00 -56.49%
NAPS 0.76 0.74 0.70 2.00 2.00 2.00 2.00 -47.44%
Adjusted Per Share Value based on latest NOSH - 48,446
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 133.75 127.98 122.21 122.72 119.60 115.67 109.82 14.00%
EPS 16.22 16.69 13.99 11.40 9.79 7.49 6.86 77.20%
DPS 2.81 2.81 2.81 2.21 2.21 2.21 2.21 17.31%
NAPS 0.7459 0.7234 0.6546 0.4807 0.4618 0.4446 0.4414 41.73%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 2.10 1.68 1.91 1.61 0.98 0.70 0.66 -
P/RPS 1.54 1.28 1.46 0.32 0.19 0.13 0.13 417.32%
P/EPS 12.70 9.84 12.77 3.39 2.31 2.08 2.12 228.77%
EY 7.87 10.16 7.83 29.46 43.27 48.13 47.10 -69.56%
DY 1.36 1.71 1.57 5.70 9.75 14.18 15.15 -79.86%
P/NAPS 2.76 2.27 2.73 0.81 0.49 0.35 0.33 310.44%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 20/02/08 15/11/07 27/08/07 24/05/07 28/02/07 22/11/06 29/08/06 -
Price 1.90 2.01 1.75 1.17 1.50 1.00 0.65 -
P/RPS 1.39 1.54 1.34 0.23 0.29 0.19 0.13 383.25%
P/EPS 11.49 11.77 11.70 2.47 3.54 2.97 2.09 210.52%
EY 8.70 8.50 8.55 40.54 28.27 33.69 47.83 -67.79%
DY 1.50 1.43 1.71 7.85 6.37 9.93 15.38 -78.72%
P/NAPS 2.50 2.72 2.50 0.59 0.75 0.50 0.33 284.31%

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