[BONIA] YoY TTM Result on 30-Sep-2002 [#1]

Stock
[BONIA] BONIA CORPORATION BHD
Announcement Date
27-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
30-Sep-2002 [#1]
Profit Trend
QoQ- 19.71%
YoY- 94.04%
Quarter Report
Latest QR
Upcoming QR
BONIA's Result
BONIA's Financial Summary
View:
Show?
TTM Result
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Revenue 201,894 159,597 120,415 99,545 82,131 79,872 14,646 -2.75%
PBT 15,019 13,449 6,019 5,700 3,164 5,229 606 -3.35%
Tax -6,487 -5,527 -3,595 -2,347 -1,436 -1,516 -603 -2.49%
NP 8,532 7,922 2,424 3,353 1,728 3,713 3 -8.10%
-
NP to SH 8,441 7,922 2,424 3,353 1,728 3,713 3 -8.09%
-
Tax Rate 43.19% 41.10% 59.73% 41.18% 45.39% 28.99% 99.50% -
Total Cost 193,362 151,675 117,991 96,192 80,403 76,159 14,643 -2.70%
-
Net Worth 69,579 58,161 50,893 48,799 43,390 43,272 0 -100.00%
Dividend
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Div 4,072 2,020 2,009 - 1,662 988 - -100.00%
Div Payout % 48.25% 25.50% 82.91% - 96.23% 26.63% - -
Equity
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Net Worth 69,579 58,161 50,893 48,799 43,390 43,272 0 -100.00%
NOSH 41,416 40,389 40,391 39,999 33,377 33,286 0 -100.00%
Ratio Analysis
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
NP Margin 4.23% 4.96% 2.01% 3.37% 2.10% 4.65% 0.02% -
ROE 12.13% 13.62% 4.76% 6.87% 3.98% 8.58% 0.00% -
Per Share
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
RPS 487.48 395.14 298.12 248.86 246.07 239.95 0.00 -100.00%
EPS 20.38 19.61 6.00 8.38 5.18 11.15 0.00 -100.00%
DPS 9.83 5.00 5.00 0.00 5.00 2.97 0.00 -100.00%
NAPS 1.68 1.44 1.26 1.22 1.30 1.30 0.00 -100.00%
Adjusted Per Share Value based on latest NOSH - 39,999
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
RPS 100.16 79.18 59.74 49.38 40.75 39.62 7.27 -2.75%
EPS 4.19 3.93 1.20 1.66 0.86 1.84 0.00 -100.00%
DPS 2.02 1.00 1.00 0.00 0.82 0.49 0.00 -100.00%
NAPS 0.3452 0.2885 0.2525 0.2421 0.2153 0.2147 0.00 -100.00%
Price Multiplier on Financial Quarter End Date
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Date 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 - -
Price 0.64 0.60 0.65 0.69 0.52 0.90 0.00 -
P/RPS 0.13 0.15 0.22 0.28 0.21 0.38 0.00 -100.00%
P/EPS 3.14 3.06 10.83 8.23 10.04 8.07 0.00 -100.00%
EY 31.85 32.69 9.23 12.15 9.96 12.39 0.00 -100.00%
DY 15.36 8.33 7.69 0.00 9.62 3.30 0.00 -100.00%
P/NAPS 0.38 0.42 0.52 0.57 0.40 0.69 0.00 -100.00%
Price Multiplier on Announcement Date
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Date 23/11/05 17/11/04 18/11/03 27/11/02 21/11/01 17/11/00 - -
Price 0.60 0.62 0.69 0.67 0.57 0.80 0.00 -
P/RPS 0.12 0.16 0.23 0.27 0.23 0.33 0.00 -100.00%
P/EPS 2.94 3.16 11.50 7.99 11.01 7.17 0.00 -100.00%
EY 33.97 31.64 8.70 12.51 9.08 13.94 0.00 -100.00%
DY 16.39 8.06 7.25 0.00 8.77 3.71 0.00 -100.00%
P/NAPS 0.36 0.43 0.55 0.55 0.44 0.62 0.00 -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
Post a Comment