[BONIA] YoY TTM Result on 31-Dec-2007 [#2]

Stock
[BONIA] BONIA CORPORATION BHD
Announcement Date
20-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
31-Dec-2007 [#2]
Profit Trend
QoQ- -2.8%
YoY- 65.71%
Quarter Report
Latest QR
Upcoming QR
BONIA's Result
BONIA's Financial Summary
View:
Show?
TTM Result
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Revenue 381,554 334,148 314,861 269,595 241,086 214,415 166,585 14.80%
PBT 52,839 34,285 29,628 42,475 29,284 16,585 16,955 20.84%
Tax -14,291 -9,998 -8,258 -9,299 -8,916 -7,277 -6,542 13.90%
NP 38,548 24,287 21,370 33,176 20,368 9,308 10,413 24.36%
-
NP to SH 38,429 24,242 21,114 32,705 19,736 9,041 10,413 24.29%
-
Tax Rate 27.05% 29.16% 27.87% 21.89% 30.45% 43.88% 38.58% -
Total Cost 343,006 309,861 293,491 236,419 220,718 205,107 156,172 14.00%
-
Net Worth 215,881 185,658 175,295 150,361 93,087 83,128 63,084 22.74%
Dividend
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Div 10,073 8,063 10,041 5,654 4,449 4,072 2,020 30.69%
Div Payout % 26.21% 33.26% 47.56% 17.29% 22.54% 45.04% 19.40% -
Equity
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Net Worth 215,881 185,658 175,295 150,361 93,087 83,128 63,084 22.74%
NOSH 201,758 201,802 201,489 197,844 46,543 41,983 40,438 30.70%
Ratio Analysis
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
NP Margin 10.10% 7.27% 6.79% 12.31% 8.45% 4.34% 6.25% -
ROE 17.80% 13.06% 12.04% 21.75% 21.20% 10.88% 16.51% -
Per Share
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 189.11 165.58 156.27 136.27 517.98 510.71 411.94 -12.16%
EPS 19.05 12.01 10.48 16.53 42.40 21.53 25.75 -4.89%
DPS 5.00 4.00 5.00 2.86 9.56 9.70 5.00 0.00%
NAPS 1.07 0.92 0.87 0.76 2.00 1.98 1.56 -6.08%
Adjusted Per Share Value based on latest NOSH - 197,844
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 189.29 165.77 156.20 133.75 119.60 106.37 82.64 14.80%
EPS 19.06 12.03 10.47 16.22 9.79 4.49 5.17 24.27%
DPS 5.00 4.00 4.98 2.81 2.21 2.02 1.00 30.75%
NAPS 1.071 0.9211 0.8696 0.7459 0.4618 0.4124 0.313 22.74%
Price Multiplier on Financial Quarter End Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 -
Price 1.76 1.05 1.14 2.10 0.98 0.60 0.69 -
P/RPS 0.93 0.63 0.73 1.54 0.19 0.12 0.17 32.72%
P/EPS 9.24 8.74 10.88 12.70 2.31 2.79 2.68 22.89%
EY 10.82 11.44 9.19 7.87 43.27 35.89 37.32 -18.63%
DY 2.84 3.81 4.39 1.36 9.75 16.17 7.25 -14.45%
P/NAPS 1.64 1.14 1.31 2.76 0.49 0.30 0.44 24.50%
Price Multiplier on Announcement Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 23/02/11 25/02/10 27/02/09 20/02/08 28/02/07 17/03/06 24/02/05 -
Price 1.70 1.02 0.88 1.90 1.50 0.63 0.64 -
P/RPS 0.90 0.62 0.56 1.39 0.29 0.12 0.16 33.34%
P/EPS 8.93 8.49 8.40 11.49 3.54 2.93 2.49 23.70%
EY 11.20 11.78 11.91 8.70 28.27 34.18 40.23 -19.18%
DY 2.94 3.92 5.68 1.50 6.37 15.40 7.81 -15.02%
P/NAPS 1.59 1.11 1.01 2.50 0.75 0.32 0.41 25.33%

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