[BONIA] YoY Cumulative Quarter Result on 30-Sep-2009 [#1]

Stock
[BONIA] BONIA CORPORATION BHD
Announcement Date
26-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
30-Sep-2009 [#1]
Profit Trend
QoQ- -65.3%
YoY- 20.29%
Quarter Report
Latest QR
Upcoming QR
BONIA's Result
BONIA's Financial Summary
View:
Show?
Cumulative Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 156,713 152,233 102,447 95,217 89,136 70,625 58,998 17.66%
PBT 24,299 31,625 14,742 10,456 8,556 11,876 5,765 27.06%
Tax -7,686 -8,075 -4,557 -3,274 -2,564 -3,032 -2,437 21.07%
NP 16,613 23,550 10,185 7,182 5,992 8,844 3,328 30.69%
-
NP to SH 15,512 20,013 10,017 7,151 5,945 8,611 3,168 30.27%
-
Tax Rate 31.63% 25.53% 30.91% 31.31% 29.97% 25.53% 42.27% -
Total Cost 140,100 128,683 92,262 88,035 83,144 61,781 55,670 16.61%
-
Net Worth 284,050 251,925 209,611 185,321 169,281 145,815 93,202 20.38%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 284,050 251,925 209,611 185,321 169,281 145,815 93,202 20.38%
NOSH 201,454 201,540 201,549 201,436 201,525 197,048 44,809 28.44%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 10.60% 15.47% 9.94% 7.54% 6.72% 12.52% 5.64% -
ROE 5.46% 7.94% 4.78% 3.86% 3.51% 5.91% 3.40% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 77.79 75.53 50.83 47.27 44.23 35.84 131.67 -8.39%
EPS 7.70 9.93 4.97 3.55 2.95 4.37 7.07 1.43%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.41 1.25 1.04 0.92 0.84 0.74 2.08 -6.26%
Adjusted Per Share Value based on latest NOSH - 201,436
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 78.14 75.91 51.08 47.48 44.45 35.22 29.42 17.66%
EPS 7.73 9.98 4.99 3.57 2.96 4.29 1.58 30.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4164 1.2562 1.0452 0.9241 0.8441 0.7271 0.4648 20.38%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 2.38 1.60 1.66 1.00 1.59 1.68 0.70 -
P/RPS 3.06 2.12 3.27 2.12 3.59 4.69 0.53 33.90%
P/EPS 30.91 16.11 33.40 28.17 53.90 38.44 9.90 20.87%
EY 3.24 6.21 2.99 3.55 1.86 2.60 10.10 -17.24%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.69 1.28 1.60 1.09 1.89 2.27 0.34 30.60%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 26/11/12 29/11/11 24/11/10 26/11/09 24/11/08 15/11/07 22/11/06 -
Price 2.41 1.68 1.71 1.05 1.36 2.01 1.00 -
P/RPS 3.10 2.22 3.36 2.22 3.07 5.61 0.76 26.37%
P/EPS 31.30 16.92 34.41 29.58 46.10 46.00 14.14 14.14%
EY 3.20 5.91 2.91 3.38 2.17 2.17 7.07 -12.36%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.71 1.34 1.64 1.14 1.62 2.72 0.48 23.55%

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