[BONIA] YoY TTM Result on 31-Dec-2006 [#2]

Stock
[BONIA] BONIA CORPORATION BHD
Announcement Date
28-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
31-Dec-2006 [#2]
Profit Trend
QoQ- 30.72%
YoY- 118.29%
Quarter Report
Latest QR
Upcoming QR
BONIA's Result
BONIA's Financial Summary
View:
Show?
TTM Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 334,148 314,861 269,595 241,086 214,415 166,585 122,609 18.16%
PBT 34,285 29,628 42,475 29,284 16,585 16,955 6,328 32.49%
Tax -9,998 -8,258 -9,299 -8,916 -7,277 -6,542 -2,993 22.24%
NP 24,287 21,370 33,176 20,368 9,308 10,413 3,335 39.18%
-
NP to SH 24,242 21,114 32,705 19,736 9,041 10,413 3,335 39.13%
-
Tax Rate 29.16% 27.87% 21.89% 30.45% 43.88% 38.58% 47.30% -
Total Cost 309,861 293,491 236,419 220,718 205,107 156,172 119,274 17.23%
-
Net Worth 185,658 175,295 150,361 93,087 83,128 63,084 53,682 22.95%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div 8,063 10,041 5,654 4,449 4,072 2,020 2,009 26.03%
Div Payout % 33.26% 47.56% 17.29% 22.54% 45.04% 19.40% 60.27% -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 185,658 175,295 150,361 93,087 83,128 63,084 53,682 22.95%
NOSH 201,802 201,489 197,844 46,543 41,983 40,438 40,362 30.73%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin 7.27% 6.79% 12.31% 8.45% 4.34% 6.25% 2.72% -
ROE 13.06% 12.04% 21.75% 21.20% 10.88% 16.51% 6.21% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 165.58 156.27 136.27 517.98 510.71 411.94 303.77 -9.61%
EPS 12.01 10.48 16.53 42.40 21.53 25.75 8.26 6.43%
DPS 4.00 5.00 2.86 9.56 9.70 5.00 5.00 -3.64%
NAPS 0.92 0.87 0.76 2.00 1.98 1.56 1.33 -5.95%
Adjusted Per Share Value based on latest NOSH - 46,543
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 165.77 156.20 133.75 119.60 106.37 82.64 60.83 18.16%
EPS 12.03 10.47 16.22 9.79 4.49 5.17 1.65 39.20%
DPS 4.00 4.98 2.81 2.21 2.02 1.00 1.00 25.96%
NAPS 0.9211 0.8696 0.7459 0.4618 0.4124 0.313 0.2663 22.95%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 -
Price 1.05 1.14 2.10 0.98 0.60 0.69 0.70 -
P/RPS 0.63 0.73 1.54 0.19 0.12 0.17 0.23 18.26%
P/EPS 8.74 10.88 12.70 2.31 2.79 2.68 8.47 0.52%
EY 11.44 9.19 7.87 43.27 35.89 37.32 11.80 -0.51%
DY 3.81 4.39 1.36 9.75 16.17 7.25 7.14 -9.93%
P/NAPS 1.14 1.31 2.76 0.49 0.30 0.44 0.53 13.60%
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 25/02/10 27/02/09 20/02/08 28/02/07 17/03/06 24/02/05 18/02/04 -
Price 1.02 0.88 1.90 1.50 0.63 0.64 0.71 -
P/RPS 0.62 0.56 1.39 0.29 0.12 0.16 0.23 17.95%
P/EPS 8.49 8.40 11.49 3.54 2.93 2.49 8.59 -0.19%
EY 11.78 11.91 8.70 28.27 34.18 40.23 11.64 0.19%
DY 3.92 5.68 1.50 6.37 15.40 7.81 7.04 -9.28%
P/NAPS 1.11 1.01 2.50 0.75 0.32 0.41 0.53 13.09%

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