[BONIA] YoY Quarter Result on 31-Mar-2008 [#3]

Stock
[BONIA] BONIA CORPORATION BHD
Announcement Date
26-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
31-Mar-2008 [#3]
Profit Trend
QoQ- -24.1%
YoY- 10.0%
Quarter Report
Latest QR
Upcoming QR
BONIA's Result
BONIA's Financial Summary
View:
Show?
Quarter Result
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Revenue 128,065 92,219 74,425 75,485 59,100 52,816 44,557 19.22%
PBT 16,846 12,369 7,359 8,843 8,540 4,994 2,936 33.78%
Tax -3,724 -3,336 -2,815 -1,931 -2,180 -1,808 -2,000 10.91%
NP 13,122 9,033 4,544 6,912 6,360 3,186 936 55.25%
-
NP to SH 11,766 8,823 4,424 6,757 6,143 2,899 936 52.45%
-
Tax Rate 22.11% 26.97% 38.25% 21.84% 25.53% 36.20% 68.12% -
Total Cost 114,943 83,186 69,881 68,573 52,740 49,630 43,621 17.51%
-
Net Worth 227,664 193,380 171,707 158,521 108,035 83,259 62,264 24.10%
Dividend
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Div 5,036 - - - - - - -
Div Payout % 42.81% - - - - - - -
Equity
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Net Worth 227,664 193,380 171,707 158,521 108,035 83,259 62,264 24.10%
NOSH 201,472 201,438 202,009 198,152 48,446 43,139 40,695 30.53%
Ratio Analysis
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
NP Margin 10.25% 9.80% 6.11% 9.16% 10.76% 6.03% 2.10% -
ROE 5.17% 4.56% 2.58% 4.26% 5.69% 3.48% 1.50% -
Per Share
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
RPS 63.56 45.78 36.84 38.09 121.99 122.43 109.49 -8.66%
EPS 5.84 4.38 2.19 3.41 12.68 6.72 2.30 16.79%
DPS 2.50 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.13 0.96 0.85 0.80 2.23 1.93 1.53 -4.92%
Adjusted Per Share Value based on latest NOSH - 198,152
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
RPS 63.53 45.75 36.92 37.45 29.32 26.20 22.10 19.23%
EPS 5.84 4.38 2.19 3.35 3.05 1.44 0.46 52.70%
DPS 2.50 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1294 0.9594 0.8518 0.7864 0.536 0.4131 0.3089 24.10%
Price Multiplier on Financial Quarter End Date
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Date 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 -
Price 1.77 1.03 0.68 1.65 1.61 0.64 0.58 -
P/RPS 2.78 2.25 1.85 4.33 1.32 0.52 0.53 31.79%
P/EPS 30.31 23.52 31.05 48.39 12.70 9.52 25.22 3.10%
EY 3.30 4.25 3.22 2.07 7.88 10.50 3.97 -3.03%
DY 1.41 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.57 1.07 0.80 2.06 0.72 0.33 0.38 26.65%
Price Multiplier on Announcement Date
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Date 25/05/11 26/05/10 28/05/09 26/05/08 24/05/07 24/05/06 25/05/05 -
Price 1.75 1.01 1.00 1.85 1.17 0.65 0.60 -
P/RPS 2.75 2.21 2.71 4.86 0.96 0.53 0.55 30.75%
P/EPS 29.97 23.06 45.66 54.25 9.23 9.67 26.09 2.33%
EY 3.34 4.34 2.19 1.84 10.84 10.34 3.83 -2.25%
DY 1.43 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.55 1.05 1.18 2.31 0.52 0.34 0.39 25.84%

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