[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

Bonia - 4th Qtr 30.06.10 .PDF

Latest QR

Upcoming QR

BONIA's Result

BONIA's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
TTM Result
Revenue	632,318	579,812	461,381	360,099	314,891	300,189	246,346	16.99%
YoY %	9.06%	25.67%	28.13%	14.36%	4.90%	21.86%	-	-
Horiz. %	256.68%	235.36%	187.29%	146.18%	127.82%	121.86%	100.00%	-
PBT	71,859	66,882	56,546	45,455	29,515	38,334	37,112	11.63%
YoY %	7.44%	18.28%	24.40%	54.01%	-23.01%	3.29%	-	-
Horiz. %	193.63%	180.22%	152.37%	122.48%	79.53%	103.29%	100.00%	-
Tax	-24,291	-21,325	-13,942	-12,252	-8,453	-10,111	-8,429	19.27%
YoY %	-13.91%	-52.96%	-13.79%	-44.94%	16.40%	-19.95%	-	-
Horiz. %	288.18%	253.00%	165.41%	145.36%	100.28%	119.95%	100.00%	-
NP	47,568	45,557	42,604	33,203	21,062	28,223	28,683	8.78%
YoY %	4.41%	6.93%	28.31%	57.64%	-25.37%	-1.60%	-	-
Horiz. %	165.84%	158.83%	148.53%	115.76%	73.43%	98.40%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	41,348	40,885	39,152	33,547	20,607	27,948	28,203	6.57%
YoY %	1.13%	4.43%	16.71%	62.79%	-26.27%	-0.90%	-	-
Horiz. %	146.61%	144.97%	138.82%	118.95%	73.07%	99.10%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	33.80%	31.88%	24.66%	26.95%	28.64%	26.38%	22.71%	-
YoY %	6.02%	29.28%	-8.50%	-5.90%	8.57%	16.16%	-	-
Horiz. %	148.83%	140.38%	108.59%	118.67%	126.11%	116.16%	100.00%	-
Total Cost	584,750	534,255	418,777	326,896	293,829	271,966	217,663	17.88%
YoY %	9.45%	27.58%	28.11%	11.25%	8.04%	24.95%	-	-
Horiz. %	268.65%	245.45%	192.40%	150.18%	134.99%	124.95%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	201,428	203,076	232,093	203,491	177,386	162,668	131,949	7.29%
YoY %	-0.81%	-12.50%	14.06%	14.72%	9.05%	23.28%	-	-
Horiz. %	152.66%	153.90%	175.90%	154.22%	134.44%	123.28%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Dividend
Div	10,071	10,153	10,082	10,073	8,063	10,041	5,654	10.09%
YoY %	-0.81%	0.70%	0.09%	24.93%	-19.70%	77.59%	-	-
Horiz. %	178.12%	179.57%	178.32%	178.16%	142.61%	177.59%	100.00%	-
Div Payout %	24.36%	24.84%	25.75%	30.03%	39.13%	35.93%	20.05%	-
YoY %	-1.93%	-3.53%	-14.25%	-23.26%	8.91%	79.20%	-	-
Horiz. %	121.50%	123.89%	128.43%	149.78%	195.16%	179.20%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Equity
Net Worth	201,428	203,076	232,093	203,491	177,386	162,668	131,949	7.29%
YoY %	-0.81%	-12.50%	14.06%	14.72%	9.05%	23.28%	-	-
Horiz. %	152.66%	153.90%	175.90%	154.22%	134.44%	123.28%	100.00%	-
NOSH	201,428	203,076	201,820	201,477	201,575	200,824	188,499	1.11%
YoY %	-0.81%	0.62%	0.17%	-0.05%	0.37%	6.54%	-	-
Horiz. %	106.86%	107.73%	107.07%	106.88%	106.94%	106.54%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Ratio Analysis
NP Margin	7.52%	7.86%	9.23%	9.22%	6.69%	9.40%	11.64%	-
YoY %	-4.33%	-14.84%	0.11%	37.82%	-28.83%	-19.24%	-	-
Horiz. %	64.60%	67.53%	79.30%	79.21%	57.47%	80.76%	100.00%	-
ROE	20.53%	20.13%	16.87%	16.49%	11.62%	17.18%	21.37%	-
YoY %	1.99%	19.32%	2.30%	41.91%	-32.36%	-19.61%	-	-
Horiz. %	96.07%	94.20%	78.94%	77.16%	54.38%	80.39%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Per Share
RPS	313.92	285.51	228.61	178.73	156.22	149.48	130.69	15.71%
YoY %	9.95%	24.89%	27.91%	14.41%	4.51%	14.38%	-	-
Horiz. %	240.20%	218.46%	174.93%	136.76%	119.53%	114.38%	100.00%	-
EPS	20.53	20.13	19.40	16.65	10.22	13.92	14.96	5.41%
YoY %	1.99%	3.76%	16.52%	62.92%	-26.58%	-6.95%	-	-
Horiz. %	137.23%	134.56%	129.68%	111.30%	68.32%	93.05%	100.00%	-
DPS	5.00	5.00	5.00	5.00	4.00	5.00	3.00	8.87%
YoY %	0.00%	0.00%	0.00%	25.00%	-20.00%	66.67%	-	-
Horiz. %	166.67%	166.67%	166.67%	166.67%	133.33%	166.67%	100.00%	-
NAPS	1.00	1.00	1.15	1.01	0.88	0.81	0.70	6.11%
YoY %	0.00%	-13.04%	13.86%	14.77%	8.64%	15.71%	-	-
Horiz. %	142.86%	142.86%	164.29%	144.29%	125.71%	115.71%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Adjusted Per Share Value based on latest NOSH - 201,477
RPS	315.30	289.12	230.07	179.56	157.02	149.69	122.84	16.99%
YoY %	9.06%	25.67%	28.13%	14.35%	4.90%	21.86%	-	-
Horiz. %	256.68%	235.36%	187.29%	146.17%	127.82%	121.86%	100.00%	-
EPS	20.62	20.39	19.52	16.73	10.28	13.94	14.06	6.58%
YoY %	1.13%	4.46%	16.68%	62.74%	-26.26%	-0.85%	-	-
Horiz. %	146.66%	145.02%	138.83%	118.99%	73.12%	99.15%	100.00%	-
DPS	5.02	5.06	5.03	5.02	4.02	5.01	2.82	10.07%
YoY %	-0.79%	0.60%	0.20%	24.88%	-19.76%	77.66%	-	-
Horiz. %	178.01%	179.43%	178.37%	178.01%	142.55%	177.66%	100.00%	-
NAPS	1.0044	1.0126	1.1573	1.0147	0.8845	0.8111	0.658	7.29%
YoY %	-0.81%	-12.50%	14.05%	14.72%	9.05%	23.27%	-	-
Horiz. %	152.64%	153.89%	175.88%	154.21%	134.42%	123.27%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Price Multiplier on Financial Quarter End Date
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%
YoY %	0.00%	-3.80%	33.90%	-11.94%	-46.40%	-14.38%	-	-
Horiz. %	52.05%	52.05%	54.11%	40.41%	45.89%	85.62%	100.00%	-
P/EPS	11.69	10.83	9.33	6.31	10.17	13.44	12.77	-1.46%
YoY %	7.94%	16.08%	47.86%	-37.95%	-24.33%	5.25%	-	-
Horiz. %	91.54%	84.81%	73.06%	49.41%	79.64%	105.25%	100.00%	-
EY	8.55	9.24	10.72	15.86	9.83	7.44	7.83	1.47%
YoY %	-7.47%	-13.81%	-32.41%	61.34%	32.12%	-4.98%	-	-
Horiz. %	109.20%	118.01%	136.91%	202.55%	125.54%	95.02%	100.00%	-
DY	2.08	2.29	2.76	4.76	3.85	2.67	1.57	4.79%
YoY %	-9.17%	-17.03%	-42.02%	23.64%	44.19%	70.06%	-	-
Horiz. %	132.48%	145.86%	175.80%	303.18%	245.22%	170.06%	100.00%	-
P/NAPS	2.40	2.18	1.57	1.04	1.18	2.31	2.73	-2.12%
YoY %	10.09%	38.85%	50.96%	-11.86%	-48.92%	-15.38%	-	-
Horiz. %	87.91%	79.85%	57.51%	38.10%	43.22%	84.62%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Price Multiplier on Announcement Date
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%
YoY %	4.35%	24.32%	0.00%	13.85%	-42.98%	-14.93%	-	-
Horiz. %	71.64%	68.66%	55.22%	55.22%	48.51%	85.07%	100.00%	-
P/EPS	14.61	13.11	8.76	7.93	9.98	12.22	11.70	3.76%
YoY %	11.44%	49.66%	10.47%	-20.54%	-18.33%	4.44%	-	-
Horiz. %	124.87%	112.05%	74.87%	67.78%	85.30%	104.44%	100.00%	-
EY	6.84	7.63	11.41	12.61	10.02	8.19	8.55	-3.64%
YoY %	-10.35%	-33.13%	-9.52%	25.85%	22.34%	-4.21%	-	-
Horiz. %	80.00%	89.24%	133.45%	147.49%	117.19%	95.79%	100.00%	-
DY	1.67	1.89	2.94	3.79	3.92	2.94	1.71	-0.39%
YoY %	-11.64%	-35.71%	-22.43%	-3.32%	33.33%	71.93%	-	-
Horiz. %	97.66%	110.53%	171.93%	221.64%	229.24%	171.93%	100.00%	-
P/NAPS	3.00	2.64	1.48	1.31	1.16	2.10	2.50	3.08%
YoY %	13.64%	78.38%	12.98%	12.93%	-44.76%	-16.00%	-	-
Horiz. %	120.00%	105.60%	59.20%	52.40%	46.40%	84.00%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos