[BONIA] YoY Quarter Result on 31-Dec-2009 [#2]

Stock
[BONIA] BONIA CORPORATION BHD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
31-Dec-2009 [#2]
Profit Trend
QoQ- 0.18%
YoY- 51.3%
Quarter Report
Latest QR
Upcoming QR
BONIA's Result
BONIA's Financial Summary
View:
Show?
Quarter Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 166,895 151,462 104,207 89,982 76,806 80,645 69,023 15.83%
PBT 14,620 21,194 13,369 10,271 7,401 12,787 13,535 1.29%
Tax -5,206 -6,278 -4,024 -3,268 -2,433 -3,818 -3,543 6.61%
NP 9,414 14,916 9,345 7,003 4,968 8,969 9,992 -0.98%
-
NP to SH 7,533 13,212 9,180 7,164 4,735 8,903 9,844 -4.35%
-
Tax Rate 35.61% 29.62% 30.10% 31.82% 32.87% 29.86% 26.18% -
Total Cost 157,481 136,546 94,862 82,979 71,838 71,676 59,031 17.74%
-
Net Worth 283,998 260,205 215,881 185,658 175,295 150,361 103,327 18.33%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 283,998 260,205 215,881 185,658 175,295 150,361 103,327 18.33%
NOSH 201,417 201,709 201,758 201,802 201,489 197,844 46,543 27.62%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 5.64% 9.85% 8.97% 7.78% 6.47% 11.12% 14.48% -
ROE 2.65% 5.08% 4.25% 3.86% 2.70% 5.92% 9.53% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 82.86 75.09 51.65 44.59 38.12 40.76 148.30 -9.23%
EPS 3.74 6.55 4.55 3.55 2.35 4.50 21.15 -25.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.41 1.29 1.07 0.92 0.87 0.76 2.22 -7.27%
Adjusted Per Share Value based on latest NOSH - 201,802
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 82.80 75.14 51.70 44.64 38.10 40.01 34.24 15.83%
EPS 3.74 6.55 4.55 3.55 2.35 4.42 4.88 -4.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4089 1.2909 1.071 0.9211 0.8696 0.7459 0.5126 18.33%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 2.25 2.04 1.76 1.05 1.14 2.10 0.98 -
P/RPS 2.72 2.72 3.41 2.35 2.99 5.15 0.66 26.59%
P/EPS 60.16 31.15 38.68 29.58 48.51 46.67 4.63 53.26%
EY 1.66 3.21 2.59 3.38 2.06 2.14 21.58 -34.76%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.60 1.58 1.64 1.14 1.31 2.76 0.44 23.98%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 26/02/13 23/02/12 23/02/11 25/02/10 27/02/09 20/02/08 28/02/07 -
Price 2.01 2.27 1.70 1.02 0.88 1.90 1.50 -
P/RPS 2.43 3.02 3.29 2.29 2.31 4.66 1.01 15.74%
P/EPS 53.74 34.66 37.36 28.73 37.45 42.22 7.09 40.11%
EY 1.86 2.89 2.68 3.48 2.67 2.37 14.10 -28.62%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.43 1.76 1.59 1.11 1.01 2.50 0.68 13.17%

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