[BONIA] YoY Annualized Quarter Result on 30-Jun-2003 [#4]

Stock
[BONIA] BONIA CORPORATION BHD
Announcement Date
22-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
30-Jun-2003 [#4]
Profit Trend
QoQ- -50.53%
YoY- -10.87%
Quarter Report
Latest QR
Upcoming QR
BONIA's Result
BONIA's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 221,372 192,037 150,498 119,196 93,035 82,381 73,747 20.09%
PBT 21,494 14,376 12,455 5,865 4,969 4,233 4,041 32.10%
Tax -7,072 -6,281 -4,953 -3,520 -2,338 -1,813 -1,520 29.19%
NP 14,422 8,095 7,502 2,345 2,631 2,420 2,521 33.71%
-
NP to SH 13,831 8,095 7,502 2,345 2,631 2,420 2,521 32.78%
-
Tax Rate 32.90% 43.69% 39.77% 60.02% 47.05% 42.83% 37.61% -
Total Cost 206,950 183,942 142,996 116,851 90,404 79,961 71,226 19.44%
-
Net Worth 23,036 74,475 56,527 49,796 41,969 42,607 35,209 -6.82%
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div 4,346 4,092 2,018 2,007 - 1,664 845 31.36%
Div Payout % 31.43% 50.55% 26.91% 85.63% - 68.78% 33.52% -
Equity
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Net Worth 23,036 74,475 56,527 49,796 41,969 42,607 35,209 -6.82%
NOSH 43,465 40,920 40,376 40,158 35,268 33,287 28,167 7.49%
Ratio Analysis
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
NP Margin 6.51% 4.22% 4.98% 1.97% 2.83% 2.94% 3.42% -
ROE 60.04% 10.87% 13.27% 4.71% 6.27% 5.68% 7.16% -
Per Share
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 509.30 469.29 372.73 296.81 263.79 247.48 261.82 11.72%
EPS 10.61 19.80 18.58 5.84 7.46 7.27 8.95 2.87%
DPS 10.00 10.00 5.00 5.00 0.00 5.00 3.00 22.20%
NAPS 0.53 1.82 1.40 1.24 1.19 1.28 1.25 -13.31%
Adjusted Per Share Value based on latest NOSH - 40,196
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 110.39 95.76 75.05 59.44 46.39 41.08 36.77 20.09%
EPS 6.90 4.04 3.74 1.17 1.31 1.21 1.26 32.74%
DPS 2.17 2.04 1.01 1.00 0.00 0.83 0.42 31.46%
NAPS 0.1149 0.3714 0.2819 0.2483 0.2093 0.2125 0.1756 -6.82%
Price Multiplier on Financial Quarter End Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 30/06/00 -
Price 0.66 0.57 0.62 0.70 0.88 0.47 1.20 -
P/RPS 0.13 0.12 0.17 0.24 0.33 0.19 0.46 -18.98%
P/EPS 2.07 2.88 3.34 11.99 11.80 6.46 13.41 -26.74%
EY 48.21 34.71 29.97 8.34 8.48 15.47 7.46 36.45%
DY 15.15 17.54 8.06 7.14 0.00 10.64 2.50 35.00%
P/NAPS 1.25 0.31 0.44 0.56 0.74 0.37 0.96 4.49%
Price Multiplier on Announcement Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 29/08/06 29/08/05 30/08/04 22/08/03 23/08/02 27/08/01 22/08/00 -
Price 0.65 0.56 0.56 0.75 0.86 0.55 1.12 -
P/RPS 0.13 0.12 0.15 0.25 0.33 0.22 0.43 -18.06%
P/EPS 2.04 2.83 3.01 12.84 11.53 7.57 12.51 -26.07%
EY 48.95 35.33 33.18 7.79 8.67 13.22 7.99 35.25%
DY 15.38 17.86 8.93 6.67 0.00 9.09 2.68 33.78%
P/NAPS 1.23 0.31 0.40 0.60 0.72 0.43 0.90 5.34%

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