[BONIA] YoY Quarter Result on 30-Jun-2007 [#4]

Stock
[BONIA] BONIA CORPORATION BHD
Announcement Date
27-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
30-Jun-2007 [#4]
Profit Trend
QoQ- 47.29%
YoY- 136.55%
Quarter Report
Latest QR
Upcoming QR
BONIA's Result
BONIA's Financial Summary
View:
Show?
Quarter Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 82,681 74,524 73,434 59,225 60,249 61,551 44,392 10.91%
PBT 12,359 6,199 4,828 9,272 4,990 2,139 4,432 18.63%
Tax -2,374 -641 -1,330 -269 -1,128 -1,141 -1,967 3.18%
NP 9,985 5,558 3,498 9,003 3,862 998 2,465 26.24%
-
NP to SH 10,409 5,503 3,677 9,048 3,825 998 2,465 27.12%
-
Tax Rate 19.21% 10.34% 27.55% 2.90% 22.61% 53.34% 44.38% -
Total Cost 72,696 68,966 69,936 50,222 56,387 60,553 41,927 9.60%
-
Net Worth 203,491 177,386 162,668 131,949 88,983 40,724 56,573 23.76%
Dividend
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Div 10,073 8,063 10,041 5,654 4,449 4,072 2,020 30.69%
Div Payout % 96.78% 146.52% 273.08% 62.50% 116.32% 408.06% 81.97% -
Equity
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Net Worth 203,491 177,386 162,668 131,949 88,983 40,724 56,573 23.76%
NOSH 201,477 201,575 200,824 188,499 44,491 40,724 40,409 30.68%
Ratio Analysis
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
NP Margin 12.08% 7.46% 4.76% 15.20% 6.41% 1.62% 5.55% -
ROE 5.12% 3.10% 2.26% 6.86% 4.30% 2.45% 4.36% -
Per Share
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 41.04 36.97 36.57 31.42 135.42 151.14 109.85 -15.12%
EPS 5.16 2.73 1.84 4.80 2.87 2.45 6.10 -2.74%
DPS 5.00 4.00 5.00 3.00 10.00 10.00 5.00 0.00%
NAPS 1.01 0.88 0.81 0.70 2.00 1.00 1.40 -5.29%
Adjusted Per Share Value based on latest NOSH - 188,499
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 41.02 36.97 36.43 29.38 29.89 30.54 22.02 10.91%
EPS 5.16 2.73 1.82 4.49 1.90 0.50 1.22 27.15%
DPS 5.00 4.00 4.98 2.81 2.21 2.02 1.00 30.75%
NAPS 1.0095 0.88 0.807 0.6546 0.4414 0.202 0.2807 23.76%
Price Multiplier on Financial Quarter End Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 -
Price 1.05 1.04 1.87 1.91 0.66 0.57 0.62 -
P/RPS 2.56 2.81 5.11 6.08 0.49 0.38 0.56 28.81%
P/EPS 20.32 38.10 102.13 39.79 7.68 23.26 10.16 12.24%
EY 4.92 2.63 0.98 2.51 13.03 4.30 9.84 -10.90%
DY 4.76 3.85 2.67 1.57 15.15 17.54 8.06 -8.39%
P/NAPS 1.04 1.18 2.31 2.73 0.33 0.57 0.44 15.40%
Price Multiplier on Announcement Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 30/08/10 28/08/09 28/08/08 27/08/07 29/08/06 29/08/05 30/08/04 -
Price 1.32 1.02 1.70 1.75 0.65 0.56 0.56 -
P/RPS 3.22 2.76 4.65 5.57 0.48 0.37 0.51 35.93%
P/EPS 25.55 37.36 92.85 36.46 7.56 22.85 9.18 18.59%
EY 3.91 2.68 1.08 2.74 13.23 4.38 10.89 -15.68%
DY 3.79 3.92 2.94 1.71 15.38 17.86 8.93 -13.30%
P/NAPS 1.31 1.16 2.10 2.50 0.33 0.56 0.40 21.85%

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