[BONIA] YoY TTM Result on 31-Mar-2003 [#3]

Stock
[BONIA] BONIA CORPORATION BHD
Announcement Date
19-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
31-Mar-2003 [#3]
Profit Trend
QoQ- -0.84%
YoY- 4.56%
Quarter Report
Latest QR
Upcoming QR
BONIA's Result
BONIA's Financial Summary
View:
Show?
TTM Result
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Revenue 222,674 174,878 128,939 121,080 86,120 83,648 54,676 26.35%
PBT 18,643 16,669 7,172 6,680 5,480 3,636 4,162 28.37%
Tax -7,085 -7,107 -3,345 -3,358 -2,303 -1,271 -1,730 26.47%
NP 11,558 9,562 3,827 3,322 3,177 2,365 2,432 29.64%
-
NP to SH 11,004 9,562 3,827 3,322 3,177 2,365 2,432 28.59%
-
Tax Rate 38.00% 42.64% 46.64% 50.27% 42.03% 34.96% 41.57% -
Total Cost 211,116 165,316 125,112 117,758 82,943 81,283 52,244 26.19%
-
Net Worth 83,259 62,264 54,176 50,673 41,129 44,491 42,645 11.79%
Dividend
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Div 4,072 2,020 2,009 - 1,662 988 - -
Div Payout % 37.01% 21.13% 52.52% - 52.34% 41.81% - -
Equity
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Net Worth 83,259 62,264 54,176 50,673 41,129 44,491 42,645 11.79%
NOSH 43,139 40,695 40,429 40,217 34,274 33,452 33,316 4.39%
Ratio Analysis
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
NP Margin 5.19% 5.47% 2.97% 2.74% 3.69% 2.83% 4.45% -
ROE 13.22% 15.36% 7.06% 6.56% 7.72% 5.32% 5.70% -
Per Share
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 516.17 429.72 318.92 301.06 251.26 250.05 164.11 21.03%
EPS 25.51 23.50 9.47 8.26 9.27 7.07 7.30 23.17%
DPS 9.44 5.00 5.00 0.00 4.85 3.00 0.00 -
NAPS 1.93 1.53 1.34 1.26 1.20 1.33 1.28 7.08%
Adjusted Per Share Value based on latest NOSH - 40,217
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 111.04 87.20 64.29 60.38 42.94 41.71 27.26 26.36%
EPS 5.49 4.77 1.91 1.66 1.58 1.18 1.21 28.65%
DPS 2.03 1.01 1.00 0.00 0.83 0.49 0.00 -
NAPS 0.4152 0.3105 0.2701 0.2527 0.2051 0.2219 0.2126 11.79%
Price Multiplier on Financial Quarter End Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 31/03/00 -
Price 0.64 0.58 0.68 0.58 1.27 0.47 1.68 -
P/RPS 0.12 0.13 0.21 0.19 0.51 0.19 1.02 -29.98%
P/EPS 2.51 2.47 7.18 7.02 13.70 6.65 23.01 -30.86%
EY 39.86 40.51 13.92 14.24 7.30 15.04 4.35 44.63%
DY 14.75 8.62 7.35 0.00 3.82 6.38 0.00 -
P/NAPS 0.33 0.38 0.51 0.46 1.06 0.35 1.31 -20.52%
Price Multiplier on Announcement Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 24/05/06 25/05/05 18/05/04 19/05/03 04/07/02 04/07/01 - -
Price 0.65 0.60 0.57 0.58 0.89 0.52 0.00 -
P/RPS 0.13 0.14 0.18 0.19 0.35 0.21 0.00 -
P/EPS 2.55 2.55 6.02 7.02 9.60 7.36 0.00 -
EY 39.24 39.16 16.61 14.24 10.41 13.60 0.00 -
DY 14.52 8.33 8.77 0.00 5.45 5.77 0.00 -
P/NAPS 0.34 0.39 0.43 0.46 0.74 0.39 0.00 -

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