[BONIA] YoY Annualized Quarter Result on 30-Jun-2004 [#4]

Stock
[BONIA] BONIA CORPORATION BHD
Announcement Date
30-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
30-Jun-2004 [#4]
Profit Trend
QoQ- 11.7%
YoY- 219.91%
Quarter Report
Latest QR
Upcoming QR
BONIA's Result
BONIA's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Revenue 246,346 221,372 192,037 150,498 119,196 93,035 82,381 20.01%
PBT 37,112 21,494 14,376 12,455 5,865 4,969 4,233 43.57%
Tax -8,429 -7,072 -6,281 -4,953 -3,520 -2,338 -1,813 29.17%
NP 28,683 14,422 8,095 7,502 2,345 2,631 2,420 50.96%
-
NP to SH 28,203 13,831 8,095 7,502 2,345 2,631 2,420 50.54%
-
Tax Rate 22.71% 32.90% 43.69% 39.77% 60.02% 47.05% 42.83% -
Total Cost 217,663 206,950 183,942 142,996 116,851 90,404 79,961 18.15%
-
Net Worth 123,003 23,036 74,475 56,527 49,796 41,969 42,607 19.31%
Dividend
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Div 5,271 4,346 4,092 2,018 2,007 - 1,664 21.17%
Div Payout % 18.69% 31.43% 50.55% 26.91% 85.63% - 68.78% -
Equity
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Net Worth 123,003 23,036 74,475 56,527 49,796 41,969 42,607 19.31%
NOSH 175,719 43,465 40,920 40,376 40,158 35,268 33,287 31.93%
Ratio Analysis
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
NP Margin 11.64% 6.51% 4.22% 4.98% 1.97% 2.83% 2.94% -
ROE 22.93% 60.04% 10.87% 13.27% 4.71% 6.27% 5.68% -
Per Share
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 140.19 509.30 469.29 372.73 296.81 263.79 247.48 -9.03%
EPS 16.05 10.61 19.80 18.58 5.84 7.46 7.27 14.10%
DPS 3.00 10.00 10.00 5.00 5.00 0.00 5.00 -8.15%
NAPS 0.70 0.53 1.82 1.40 1.24 1.19 1.28 -9.56%
Adjusted Per Share Value based on latest NOSH - 40,409
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 122.84 110.39 95.76 75.05 59.44 46.39 41.08 20.01%
EPS 14.06 6.90 4.04 3.74 1.17 1.31 1.21 50.47%
DPS 2.63 2.17 2.04 1.01 1.00 0.00 0.83 21.18%
NAPS 0.6134 0.1149 0.3714 0.2819 0.2483 0.2093 0.2125 19.31%
Price Multiplier on Financial Quarter End Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 -
Price 1.91 0.66 0.57 0.62 0.70 0.88 0.47 -
P/RPS 1.36 0.13 0.12 0.17 0.24 0.33 0.19 38.80%
P/EPS 11.90 2.07 2.88 3.34 11.99 11.80 6.46 10.71%
EY 8.40 48.21 34.71 29.97 8.34 8.48 15.47 -9.67%
DY 1.57 15.15 17.54 8.06 7.14 0.00 10.64 -27.29%
P/NAPS 2.73 1.25 0.31 0.44 0.56 0.74 0.37 39.50%
Price Multiplier on Announcement Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 27/08/07 29/08/06 29/08/05 30/08/04 22/08/03 23/08/02 27/08/01 -
Price 1.75 0.65 0.56 0.56 0.75 0.86 0.55 -
P/RPS 1.25 0.13 0.12 0.15 0.25 0.33 0.22 33.56%
P/EPS 10.90 2.04 2.83 3.01 12.84 11.53 7.57 6.26%
EY 9.17 48.95 35.33 33.18 7.79 8.67 13.22 -5.91%
DY 1.71 15.38 17.86 8.93 6.67 0.00 9.09 -24.29%
P/NAPS 2.50 1.23 0.31 0.40 0.60 0.72 0.43 34.07%

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