[BONIA] YoY TTM Result on 30-Sep-2003 [#1]

Stock
[BONIA] BONIA CORPORATION BHD
Announcement Date
18-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
30-Sep-2003 [#1]
Profit Trend
QoQ- 3.37%
YoY- -27.71%
Quarter Report
Latest QR
Upcoming QR
BONIA's Result
BONIA's Financial Summary
View:
Show?
TTM Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 233,162 201,894 159,597 120,415 99,545 82,131 79,872 19.53%
PBT 24,011 15,019 13,449 6,019 5,700 3,164 5,229 28.90%
Tax -8,253 -6,487 -5,527 -3,595 -2,347 -1,436 -1,516 32.61%
NP 15,758 8,532 7,922 2,424 3,353 1,728 3,713 27.22%
-
NP to SH 15,098 8,441 7,922 2,424 3,353 1,728 3,713 26.32%
-
Tax Rate 34.37% 43.19% 41.10% 59.73% 41.18% 45.39% 28.99% -
Total Cost 217,404 193,362 151,675 117,991 96,192 80,403 76,159 19.09%
-
Net Worth 89,618 69,579 58,161 50,893 48,799 43,390 43,272 12.89%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div 4,449 4,072 2,020 2,009 - 1,662 988 28.48%
Div Payout % 29.47% 48.25% 25.50% 82.91% - 96.23% 26.63% -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 89,618 69,579 58,161 50,893 48,799 43,390 43,272 12.89%
NOSH 44,809 41,416 40,389 40,391 39,999 33,377 33,286 5.07%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin 6.76% 4.23% 4.96% 2.01% 3.37% 2.10% 4.65% -
ROE 16.85% 12.13% 13.62% 4.76% 6.87% 3.98% 8.58% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 520.35 487.48 395.14 298.12 248.86 246.07 239.95 13.76%
EPS 33.69 20.38 19.61 6.00 8.38 5.18 11.15 20.22%
DPS 9.93 9.83 5.00 5.00 0.00 5.00 2.97 22.27%
NAPS 2.00 1.68 1.44 1.26 1.22 1.30 1.30 7.44%
Adjusted Per Share Value based on latest NOSH - 40,391
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 116.27 100.67 79.58 60.04 49.64 40.95 39.83 19.53%
EPS 7.53 4.21 3.95 1.21 1.67 0.86 1.85 26.34%
DPS 2.22 2.03 1.01 1.00 0.00 0.83 0.49 28.62%
NAPS 0.4469 0.347 0.29 0.2538 0.2433 0.2164 0.2158 12.89%
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 -
Price 0.70 0.64 0.60 0.65 0.69 0.52 0.90 -
P/RPS 0.13 0.13 0.15 0.22 0.28 0.21 0.38 -16.36%
P/EPS 2.08 3.14 3.06 10.83 8.23 10.04 8.07 -20.21%
EY 48.13 31.85 32.69 9.23 12.15 9.96 12.39 25.36%
DY 14.18 15.36 8.33 7.69 0.00 9.62 3.30 27.49%
P/NAPS 0.35 0.38 0.42 0.52 0.57 0.40 0.69 -10.69%
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 22/11/06 23/11/05 17/11/04 18/11/03 27/11/02 21/11/01 17/11/00 -
Price 1.00 0.60 0.62 0.69 0.67 0.57 0.80 -
P/RPS 0.19 0.12 0.16 0.23 0.27 0.23 0.33 -8.78%
P/EPS 2.97 2.94 3.16 11.50 7.99 11.01 7.17 -13.65%
EY 33.69 33.97 31.64 8.70 12.51 9.08 13.94 15.83%
DY 9.93 16.39 8.06 7.25 0.00 8.77 3.71 17.82%
P/NAPS 0.50 0.36 0.43 0.55 0.55 0.44 0.62 -3.52%

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