[BONIA] YoY TTM Result on 30-Sep-2009 [#1]

Stock
[BONIA] BONIA CORPORATION BHD
Announcement Date
26-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
30-Sep-2009 [#1]
Profit Trend
QoQ- 5.85%
YoY- -13.72%
Quarter Report
Latest QR
Upcoming QR
BONIA's Result
BONIA's Financial Summary
View:
Show?
TTM Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 584,292 511,167 367,329 320,972 318,700 257,973 233,162 16.52%
PBT 59,556 73,429 49,741 31,415 35,014 43,223 24,011 16.33%
Tax -20,936 -17,460 -13,535 -9,163 -9,643 -9,024 -8,253 16.76%
NP 38,620 55,969 36,206 22,252 25,371 34,199 15,758 16.09%
-
NP to SH 36,384 49,148 36,413 21,813 25,282 33,646 15,098 15.77%
-
Tax Rate 35.15% 23.78% 27.21% 29.17% 27.54% 20.88% 34.37% -
Total Cost 545,672 455,198 331,123 298,720 293,329 223,774 217,404 16.56%
-
Net Worth 284,050 251,925 209,611 185,321 169,281 145,815 89,618 21.17%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div 10,153 10,082 10,073 8,063 10,041 5,654 4,449 14.72%
Div Payout % 27.91% 20.51% 27.67% 36.96% 39.72% 16.81% 29.47% -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 284,050 251,925 209,611 185,321 169,281 145,815 89,618 21.17%
NOSH 201,454 201,540 201,549 201,436 201,525 197,048 44,809 28.44%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 6.61% 10.95% 9.86% 6.93% 7.96% 13.26% 6.76% -
ROE 12.81% 19.51% 17.37% 11.77% 14.93% 23.07% 16.85% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 290.04 253.63 182.25 159.34 158.14 130.92 520.35 -9.27%
EPS 18.06 24.39 18.07 10.83 12.55 17.08 33.69 -9.86%
DPS 5.00 5.00 5.00 4.00 5.00 2.87 9.93 -10.79%
NAPS 1.41 1.25 1.04 0.92 0.84 0.74 2.00 -5.65%
Adjusted Per Share Value based on latest NOSH - 201,436
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 289.87 253.59 182.23 159.23 158.11 127.98 115.67 16.52%
EPS 18.05 24.38 18.06 10.82 12.54 16.69 7.49 15.77%
DPS 5.04 5.00 5.00 4.00 4.98 2.81 2.21 14.71%
NAPS 1.4092 1.2498 1.0399 0.9194 0.8398 0.7234 0.4446 21.17%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 2.38 1.60 1.66 1.00 1.59 1.68 0.70 -
P/RPS 0.82 0.63 0.91 0.63 1.01 1.28 0.13 35.89%
P/EPS 13.18 6.56 9.19 9.23 12.67 9.84 2.08 35.99%
EY 7.59 15.24 10.88 10.83 7.89 10.16 48.13 -26.47%
DY 2.10 3.13 3.01 4.00 3.14 1.71 14.18 -27.24%
P/NAPS 1.69 1.28 1.60 1.09 1.89 2.27 0.35 29.97%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 26/11/12 29/11/11 24/11/10 26/11/09 24/11/08 15/11/07 22/11/06 -
Price 2.41 1.68 1.71 1.05 1.36 2.01 1.00 -
P/RPS 0.83 0.66 0.94 0.66 0.86 1.54 0.19 27.82%
P/EPS 13.34 6.89 9.47 9.70 10.84 11.77 2.97 28.42%
EY 7.49 14.52 10.57 10.31 9.22 8.50 33.69 -22.14%
DY 2.07 2.98 2.92 3.81 3.68 1.43 9.93 -22.97%
P/NAPS 1.71 1.34 1.64 1.14 1.62 2.72 0.50 22.72%

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