[BONIA] YoY Annualized Quarter Result on 31-Dec-2006 [#2]

Stock
[BONIA] BONIA CORPORATION BHD
Announcement Date
28-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
31-Dec-2006 [#2]
Profit Trend
QoQ- 105.37%
YoY- 83.09%
Quarter Report
Latest QR
Upcoming QR
BONIA's Result
BONIA's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 370,398 331,884 302,540 256,042 216,614 171,858 139,684 17.63%
PBT 41,454 31,914 49,326 38,600 23,020 18,602 9,602 27.57%
Tax -13,084 -9,994 -13,700 -11,960 -8,272 -6,280 -3,102 27.08%
NP 28,370 21,920 35,626 26,640 14,748 12,322 6,500 27.80%
-
NP to SH 28,630 21,360 35,028 26,024 14,214 12,322 6,500 28.00%
-
Tax Rate 31.56% 31.32% 27.77% 30.98% 35.93% 33.76% 32.31% -
Total Cost 342,028 309,964 266,914 229,402 201,866 159,536 133,184 17.00%
-
Net Worth 185,490 175,313 151,085 103,425 82,387 63,106 53,695 22.92%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 185,490 175,313 151,085 103,425 82,387 63,106 53,695 22.92%
NOSH 201,619 201,509 198,796 46,587 41,610 40,453 40,372 30.70%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin 7.66% 6.60% 11.78% 10.40% 6.81% 7.17% 4.65% -
ROE 15.43% 12.18% 23.18% 25.16% 17.25% 19.53% 12.11% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 183.71 164.70 152.19 549.59 520.58 424.83 345.99 -10.00%
EPS 14.20 10.60 17.62 55.86 34.16 30.46 16.10 -2.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.92 0.87 0.76 2.22 1.98 1.56 1.33 -5.95%
Adjusted Per Share Value based on latest NOSH - 46,543
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 183.75 164.65 150.09 127.02 107.46 85.26 69.30 17.62%
EPS 14.20 10.60 17.38 12.91 7.05 6.11 3.22 28.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9202 0.8697 0.7495 0.5131 0.4087 0.3131 0.2664 22.92%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 -
Price 1.05 1.14 2.10 0.98 0.60 0.69 0.70 -
P/RPS 0.57 0.69 1.38 0.18 0.12 0.16 0.20 19.05%
P/EPS 7.39 10.75 11.92 1.75 1.76 2.27 4.35 9.22%
EY 13.52 9.30 8.39 57.00 56.93 44.14 23.00 -8.46%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.14 1.31 2.76 0.44 0.30 0.44 0.53 13.60%
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 25/02/10 27/02/09 20/02/08 28/02/07 17/03/06 24/02/05 18/02/04 -
Price 1.02 0.88 1.90 1.50 0.63 0.64 0.71 -
P/RPS 0.56 0.53 1.25 0.27 0.12 0.15 0.21 17.74%
P/EPS 7.18 8.30 10.78 2.69 1.84 2.10 4.41 8.45%
EY 13.92 12.05 9.27 37.24 54.22 47.59 22.68 -7.80%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.11 1.01 2.50 0.68 0.32 0.41 0.53 13.09%

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