[BONIA] YoY TTM Result on 30-Jun-2010 [#4]

Stock
[BONIA] BONIA CORPORATION BHD
Announcement Date
30-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
30-Jun-2010 [#4]
Profit Trend
QoQ- 17.13%
YoY- 62.79%
Quarter Report
Latest QR
Upcoming QR
BONIA's Result
BONIA's Financial Summary
View:
Show?
TTM Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 632,318 579,812 461,381 360,099 314,891 300,189 246,346 16.99%
PBT 71,859 66,882 56,546 45,455 29,515 38,334 37,112 11.63%
Tax -24,291 -21,325 -13,942 -12,252 -8,453 -10,111 -8,429 19.27%
NP 47,568 45,557 42,604 33,203 21,062 28,223 28,683 8.78%
-
NP to SH 41,348 40,885 39,152 33,547 20,607 27,948 28,203 6.57%
-
Tax Rate 33.80% 31.88% 24.66% 26.95% 28.64% 26.38% 22.71% -
Total Cost 584,750 534,255 418,777 326,896 293,829 271,966 217,663 17.88%
-
Net Worth 201,428 203,076 232,093 203,491 177,386 162,668 131,949 7.29%
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div 10,071 10,153 10,082 10,073 8,063 10,041 5,654 10.09%
Div Payout % 24.36% 24.84% 25.75% 30.03% 39.13% 35.93% 20.05% -
Equity
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 201,428 203,076 232,093 203,491 177,386 162,668 131,949 7.29%
NOSH 201,428 203,076 201,820 201,477 201,575 200,824 188,499 1.11%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin 7.52% 7.86% 9.23% 9.22% 6.69% 9.40% 11.64% -
ROE 20.53% 20.13% 16.87% 16.49% 11.62% 17.18% 21.37% -
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 313.92 285.51 228.61 178.73 156.22 149.48 130.69 15.71%
EPS 20.53 20.13 19.40 16.65 10.22 13.92 14.96 5.41%
DPS 5.00 5.00 5.00 5.00 4.00 5.00 3.00 8.87%
NAPS 1.00 1.00 1.15 1.01 0.88 0.81 0.70 6.11%
Adjusted Per Share Value based on latest NOSH - 201,477
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 313.69 287.65 228.89 178.65 156.22 148.92 122.21 16.99%
EPS 20.51 20.28 19.42 16.64 10.22 13.87 13.99 6.57%
DPS 5.00 5.04 5.00 5.00 4.00 4.98 2.81 10.07%
NAPS 0.9993 1.0075 1.1514 1.0095 0.88 0.807 0.6546 7.29%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 -
Price 2.40 2.18 1.81 1.05 1.04 1.87 1.91 -
P/RPS 0.76 0.76 0.79 0.59 0.67 1.25 1.46 -10.30%
P/EPS 11.69 10.83 9.33 6.31 10.17 13.44 12.77 -1.46%
EY 8.55 9.24 10.72 15.86 9.83 7.44 7.83 1.47%
DY 2.08 2.29 2.76 4.76 3.85 2.67 1.57 4.79%
P/NAPS 2.40 2.18 1.57 1.04 1.18 2.31 2.73 -2.12%
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 30/08/13 30/08/12 26/08/11 30/08/10 28/08/09 28/08/08 27/08/07 -
Price 3.00 2.64 1.70 1.32 1.02 1.70 1.75 -
P/RPS 0.96 0.92 0.74 0.74 0.65 1.14 1.34 -5.40%
P/EPS 14.61 13.11 8.76 7.93 9.98 12.22 11.70 3.76%
EY 6.84 7.63 11.41 12.61 10.02 8.19 8.55 -3.64%
DY 1.67 1.89 2.94 3.79 3.92 2.94 1.71 -0.39%
P/NAPS 3.00 2.64 1.48 1.31 1.16 2.10 2.50 3.08%

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