[BONIA] YoY Annualized Quarter Result on 31-Mar-2008 [#3]

Stock
[BONIA] BONIA CORPORATION BHD
Announcement Date
26-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
31-Mar-2008 [#3]
Profit Trend
QoQ- -7.61%
YoY- 26.71%
Quarter Report
Latest QR
Upcoming QR
BONIA's Result
BONIA's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Revenue 446,292 369,890 320,489 302,340 249,494 214,830 173,981 16.99%
PBT 59,942 44,128 31,088 44,674 37,120 22,005 16,316 24.20%
Tax -16,406 -13,170 -10,416 -11,708 -10,880 -7,925 -6,853 15.65%
NP 43,536 30,957 20,672 32,966 26,240 14,080 9,462 28.95%
-
NP to SH 41,284 30,850 20,138 32,361 25,540 13,341 9,462 27.81%
-
Tax Rate 27.37% 29.84% 33.50% 26.21% 29.31% 36.01% 42.00% -
Total Cost 402,756 338,933 299,817 269,373 223,254 200,750 164,518 16.08%
-
Net Worth 227,787 193,488 171,407 160,868 111,879 82,528 62,048 24.19%
Dividend
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Div 6,719 - - - - - - -
Div Payout % 16.28% - - - - - - -
Equity
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Net Worth 227,787 193,488 171,407 160,868 111,879 82,528 62,048 24.19%
NOSH 201,582 201,550 201,655 201,085 50,170 42,760 40,554 30.62%
Ratio Analysis
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
NP Margin 9.76% 8.37% 6.45% 10.90% 10.52% 6.55% 5.44% -
ROE 18.12% 15.94% 11.75% 20.12% 22.83% 16.17% 15.25% -
Per Share
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
RPS 221.39 183.52 158.93 150.35 497.30 502.40 429.01 -10.43%
EPS 20.48 15.31 9.99 16.09 50.91 31.20 23.33 -2.14%
DPS 3.33 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.13 0.96 0.85 0.80 2.23 1.93 1.53 -4.92%
Adjusted Per Share Value based on latest NOSH - 198,152
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
RPS 221.41 183.50 159.00 149.99 123.77 106.58 86.31 16.99%
EPS 20.48 15.31 9.99 16.05 12.67 6.62 4.69 27.83%
DPS 3.33 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1301 0.9599 0.8504 0.7981 0.555 0.4094 0.3078 24.19%
Price Multiplier on Financial Quarter End Date
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Date 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 -
Price 1.77 1.03 0.68 1.65 1.61 0.64 0.58 -
P/RPS 0.80 0.56 0.43 1.10 0.32 0.13 0.14 33.69%
P/EPS 8.64 6.73 6.81 10.25 3.16 2.05 2.49 23.03%
EY 11.57 14.86 14.69 9.75 31.62 48.75 40.23 -18.74%
DY 1.88 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.57 1.07 0.80 2.06 0.72 0.33 0.38 26.65%
Price Multiplier on Announcement Date
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Date 25/05/11 26/05/10 28/05/09 26/05/08 24/05/07 24/05/06 25/05/05 -
Price 1.75 1.01 1.00 1.85 1.17 0.65 0.60 -
P/RPS 0.79 0.55 0.63 1.23 0.24 0.13 0.14 33.41%
P/EPS 8.54 6.60 10.01 11.50 2.30 2.08 2.57 22.14%
EY 11.70 15.16 9.99 8.70 43.51 48.00 38.89 -18.13%
DY 1.90 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.55 1.05 1.18 2.31 0.52 0.34 0.39 25.84%

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