[BONIA] YoY TTM Result on 30-Jun-2008 [#4]

Stock
[BONIA] BONIA CORPORATION BHD
Announcement Date
28-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
30-Jun-2008 [#4]
Profit Trend
QoQ- -16.12%
YoY- -0.9%
Quarter Report
Latest QR
Upcoming QR
BONIA's Result
BONIA's Financial Summary
View:
Show?
TTM Result
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Revenue 461,381 360,099 314,891 300,189 246,346 221,372 192,037 15.72%
PBT 56,546 45,455 29,515 38,334 37,112 21,494 14,376 25.62%
Tax -13,942 -12,252 -8,453 -10,111 -8,429 -7,072 -6,281 14.20%
NP 42,604 33,203 21,062 28,223 28,683 14,422 8,095 31.87%
-
NP to SH 39,152 33,547 20,607 27,948 28,203 13,831 8,095 30.02%
-
Tax Rate 24.66% 26.95% 28.64% 26.38% 22.71% 32.90% 43.69% -
Total Cost 418,777 326,896 293,829 271,966 217,663 206,950 183,942 14.68%
-
Net Worth 232,093 203,491 177,386 162,668 131,949 88,983 40,724 33.63%
Dividend
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Div 10,082 10,073 8,063 10,041 5,654 4,449 4,072 16.30%
Div Payout % 25.75% 30.03% 39.13% 35.93% 20.05% 32.17% 50.31% -
Equity
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Net Worth 232,093 203,491 177,386 162,668 131,949 88,983 40,724 33.63%
NOSH 201,820 201,477 201,575 200,824 188,499 44,491 40,724 30.55%
Ratio Analysis
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
NP Margin 9.23% 9.22% 6.69% 9.40% 11.64% 6.51% 4.22% -
ROE 16.87% 16.49% 11.62% 17.18% 21.37% 15.54% 19.88% -
Per Share
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 228.61 178.73 156.22 149.48 130.69 497.56 471.55 -11.36%
EPS 19.40 16.65 10.22 13.92 14.96 31.09 19.88 -0.40%
DPS 5.00 5.00 4.00 5.00 3.00 10.00 10.00 -10.90%
NAPS 1.15 1.01 0.88 0.81 0.70 2.00 1.00 2.35%
Adjusted Per Share Value based on latest NOSH - 200,824
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 228.89 178.65 156.22 148.92 122.21 109.82 95.27 15.72%
EPS 19.42 16.64 10.22 13.87 13.99 6.86 4.02 30.00%
DPS 5.00 5.00 4.00 4.98 2.81 2.21 2.02 16.29%
NAPS 1.1514 1.0095 0.88 0.807 0.6546 0.4414 0.202 33.63%
Price Multiplier on Financial Quarter End Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 -
Price 1.81 1.05 1.04 1.87 1.91 0.66 0.57 -
P/RPS 0.79 0.59 0.67 1.25 1.46 0.13 0.12 36.88%
P/EPS 9.33 6.31 10.17 13.44 12.77 2.12 2.87 21.70%
EY 10.72 15.86 9.83 7.44 7.83 47.10 34.87 -17.83%
DY 2.76 4.76 3.85 2.67 1.57 15.15 17.54 -26.51%
P/NAPS 1.57 1.04 1.18 2.31 2.73 0.33 0.57 18.38%
Price Multiplier on Announcement Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 26/08/11 30/08/10 28/08/09 28/08/08 27/08/07 29/08/06 29/08/05 -
Price 1.70 1.32 1.02 1.70 1.75 0.65 0.56 -
P/RPS 0.74 0.74 0.65 1.14 1.34 0.13 0.12 35.39%
P/EPS 8.76 7.93 9.98 12.22 11.70 2.09 2.82 20.78%
EY 11.41 12.61 10.02 8.19 8.55 47.83 35.50 -17.22%
DY 2.94 3.79 3.92 2.94 1.71 15.38 17.86 -25.95%
P/NAPS 1.48 1.31 1.16 2.10 2.50 0.33 0.56 17.57%

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