[BONIA] YoY Cumulative Quarter Result on 31-Dec-2008 [#2]

Stock
[BONIA] BONIA CORPORATION BHD
Announcement Date
27-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
31-Dec-2008 [#2]
Profit Trend
QoQ- 79.65%
YoY- -39.02%
Quarter Report
Latest QR
Upcoming QR
BONIA's Result
BONIA's Financial Summary
View:
Show?
Cumulative Result
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Revenue 303,695 206,654 185,199 165,942 151,270 128,021 108,307 18.73%
PBT 52,819 28,111 20,727 15,957 24,663 19,300 11,510 28.89%
Tax -14,353 -8,581 -6,542 -4,997 -6,850 -5,980 -4,136 23.03%
NP 38,466 19,530 14,185 10,960 17,813 13,320 7,374 31.67%
-
NP to SH 33,225 19,197 14,315 10,680 17,514 13,012 7,107 29.29%
-
Tax Rate 27.17% 30.53% 31.56% 31.32% 27.77% 30.98% 35.93% -
Total Cost 265,229 187,124 171,014 154,982 133,457 114,701 100,933 17.46%
-
Net Worth 260,074 215,764 185,490 175,313 151,085 103,425 82,387 21.10%
Dividend
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Net Worth 260,074 215,764 185,490 175,313 151,085 103,425 82,387 21.10%
NOSH 201,608 201,649 201,619 201,509 198,796 46,587 41,610 30.06%
Ratio Analysis
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
NP Margin 12.67% 9.45% 7.66% 6.60% 11.78% 10.40% 6.81% -
ROE 12.78% 8.90% 7.72% 6.09% 11.59% 12.58% 8.63% -
Per Share
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 150.64 102.48 91.86 82.35 76.09 274.79 260.29 -8.70%
EPS 16.48 9.52 7.10 5.30 8.81 27.93 17.08 -0.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.29 1.07 0.92 0.87 0.76 2.22 1.98 -6.88%
Adjusted Per Share Value based on latest NOSH - 201,489
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 150.66 102.52 91.88 82.32 75.05 63.51 53.73 18.73%
EPS 16.48 9.52 7.10 5.30 8.69 6.46 3.53 29.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2902 1.0704 0.9202 0.8697 0.7495 0.5131 0.4087 21.10%
Price Multiplier on Financial Quarter End Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 -
Price 2.04 1.76 1.05 1.14 2.10 0.98 0.60 -
P/RPS 1.35 1.72 1.14 1.38 2.76 0.36 0.23 34.28%
P/EPS 12.38 18.49 14.79 21.51 23.84 3.51 3.51 23.36%
EY 8.08 5.41 6.76 4.65 4.20 28.50 28.47 -18.92%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.58 1.64 1.14 1.31 2.76 0.44 0.30 31.88%
Price Multiplier on Announcement Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 23/02/12 23/02/11 25/02/10 27/02/09 20/02/08 28/02/07 17/03/06 -
Price 2.27 1.70 1.02 0.88 1.90 1.50 0.63 -
P/RPS 1.51 1.66 1.11 1.07 2.50 0.55 0.24 35.85%
P/EPS 13.77 17.86 14.37 16.60 21.57 5.37 3.69 24.53%
EY 7.26 5.60 6.96 6.02 4.64 18.62 27.11 -19.70%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.76 1.59 1.11 1.01 2.50 0.68 0.32 32.84%

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