[BONIA] YoY TTM Result on 30-Jun-2005 [#4]

Stock
[BONIA] BONIA CORPORATION BHD
Announcement Date
29-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
30-Jun-2005 [#4]
Profit Trend
QoQ- -15.34%
YoY- 7.9%
Quarter Report
Latest QR
Upcoming QR
BONIA's Result
BONIA's Financial Summary
View:
Show?
TTM Result
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Revenue 300,189 246,346 221,372 192,037 150,498 119,196 93,033 21.53%
PBT 38,334 37,112 21,494 14,376 12,455 5,865 4,969 40.52%
Tax -10,111 -8,429 -7,072 -6,281 -4,953 -3,520 -2,168 29.22%
NP 28,223 28,683 14,422 8,095 7,502 2,345 2,801 46.91%
-
NP to SH 27,948 28,203 13,831 8,095 7,502 2,345 2,801 46.67%
-
Tax Rate 26.38% 22.71% 32.90% 43.69% 39.77% 60.02% 43.63% -
Total Cost 271,966 217,663 206,950 183,942 142,996 116,851 90,232 20.16%
-
Net Worth 162,668 131,949 88,983 40,724 56,573 49,844 47,482 22.75%
Dividend
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Div 10,041 5,654 4,449 4,072 2,020 2,009 - -
Div Payout % 35.93% 20.05% 32.17% 50.31% 26.93% 85.71% - -
Equity
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Net Worth 162,668 131,949 88,983 40,724 56,573 49,844 47,482 22.75%
NOSH 200,824 188,499 44,491 40,724 40,409 40,196 39,900 30.87%
Ratio Analysis
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
NP Margin 9.40% 11.64% 6.51% 4.22% 4.98% 1.97% 3.01% -
ROE 17.18% 21.37% 15.54% 19.88% 13.26% 4.70% 5.90% -
Per Share
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 149.48 130.69 497.56 471.55 372.43 296.53 233.16 -7.13%
EPS 13.92 14.96 31.09 19.88 18.56 5.83 7.02 12.07%
DPS 5.00 3.00 10.00 10.00 5.00 5.00 0.00 -
NAPS 0.81 0.70 2.00 1.00 1.40 1.24 1.19 -6.20%
Adjusted Per Share Value based on latest NOSH - 40,724
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 149.69 122.84 110.39 95.76 75.05 59.44 46.39 21.53%
EPS 13.94 14.06 6.90 4.04 3.74 1.17 1.40 46.62%
DPS 5.01 2.82 2.22 2.03 1.01 1.00 0.00 -
NAPS 0.8111 0.658 0.4437 0.2031 0.2821 0.2485 0.2368 22.75%
Price Multiplier on Financial Quarter End Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 -
Price 1.87 1.91 0.66 0.57 0.62 0.70 0.88 -
P/RPS 1.25 1.46 0.13 0.12 0.17 0.24 0.38 21.92%
P/EPS 13.44 12.77 2.12 2.87 3.34 12.00 12.54 1.16%
EY 7.44 7.83 47.10 34.87 29.94 8.33 7.98 -1.15%
DY 2.67 1.57 15.15 17.54 8.06 7.14 0.00 -
P/NAPS 2.31 2.73 0.33 0.57 0.44 0.56 0.74 20.87%
Price Multiplier on Announcement Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 28/08/08 27/08/07 29/08/06 29/08/05 30/08/04 22/08/03 23/08/02 -
Price 1.70 1.75 0.65 0.56 0.56 0.75 0.86 -
P/RPS 1.14 1.34 0.13 0.12 0.15 0.25 0.37 20.60%
P/EPS 12.22 11.70 2.09 2.82 3.02 12.86 12.25 -0.04%
EY 8.19 8.55 47.83 35.50 33.15 7.78 8.16 0.06%
DY 2.94 1.71 15.38 17.86 8.93 6.67 0.00 -
P/NAPS 2.10 2.50 0.33 0.56 0.40 0.60 0.72 19.51%

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