[BONIA] YoY 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- -20.35%
YoY- -46.82%
Quarter Report
Latest QR
Upcoming QR
BONIA's Result
BONIA's Financial Summary
View:
Show?
Quarter Result
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Revenue 151,462 104,207 89,982 76,806 80,645 69,023 61,099 16.32%
PBT 21,194 13,369 10,271 7,401 12,787 13,535 8,262 16.99%
Tax -6,278 -4,024 -3,268 -2,433 -3,818 -3,543 -2,880 13.86%
NP 14,916 9,345 7,003 4,968 8,969 9,992 5,382 18.50%
-
NP to SH 13,212 9,180 7,164 4,735 8,903 9,844 5,206 16.78%
-
Tax Rate 29.62% 30.10% 31.82% 32.87% 29.86% 26.18% 34.86% -
Total Cost 136,546 94,862 82,979 71,838 71,676 59,031 55,717 16.10%
-
Net Worth 260,205 215,881 185,658 175,295 150,361 103,327 83,128 20.93%
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 260,205 215,881 185,658 175,295 150,361 103,327 83,128 20.93%
NOSH 201,709 201,758 201,802 201,489 197,844 46,543 41,983 29.88%
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 9.85% 8.97% 7.78% 6.47% 11.12% 14.48% 8.81% -
ROE 5.08% 4.25% 3.86% 2.70% 5.92% 9.53% 6.26% -
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 75.09 51.65 44.59 38.12 40.76 148.30 145.53 -10.43%
EPS 6.55 4.55 3.55 2.35 4.50 21.15 12.40 -10.08%
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 75.53 51.96 44.87 38.30 40.21 34.42 30.47 16.32%
EPS 6.59 4.58 3.57 2.36 4.44 4.91 2.60 16.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2975 1.0765 0.9258 0.8741 0.7498 0.5152 0.4145 20.93%
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 2.72 3.41 2.35 2.99 5.15 0.66 0.41 37.05%
P/EPS 31.15 38.68 29.58 48.51 46.67 4.63 4.84 36.36%
EY 3.21 2.59 3.38 2.06 2.14 21.58 20.67 -26.67%
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 3.02 3.29 2.29 2.31 4.66 1.01 0.43 38.36%
P/EPS 34.66 37.36 28.73 37.45 42.22 7.09 5.08 37.69%
EY 2.89 2.68 3.48 2.67 2.37 14.10 19.68 -27.35%
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