[BONIA] YoY TTM Result on 31-Mar-2004 [#3]

Stock
[BONIA] BONIA CORPORATION BHD
Announcement Date
18-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
31-Mar-2004 [#3]
Profit Trend
QoQ- 14.75%
YoY- 15.2%
Quarter Report
Latest QR
Upcoming QR
BONIA's Result
BONIA's Financial Summary
View:
Show?
TTM Result
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Revenue 247,370 222,674 174,878 128,939 121,080 86,120 83,648 19.79%
PBT 32,830 18,643 16,669 7,172 6,680 5,480 3,636 44.27%
Tax -9,288 -7,085 -7,107 -3,345 -3,358 -2,303 -1,271 39.28%
NP 23,542 11,558 9,562 3,827 3,322 3,177 2,365 46.64%
-
NP to SH 22,980 11,004 9,562 3,827 3,322 3,177 2,365 46.05%
-
Tax Rate 28.29% 38.00% 42.64% 46.64% 50.27% 42.03% 34.96% -
Total Cost 223,828 211,116 165,316 125,112 117,758 82,943 81,283 18.38%
-
Net Worth 96,892 83,259 62,264 54,176 50,673 41,129 44,491 13.84%
Dividend
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Div 4,449 4,072 2,020 2,009 - 1,662 988 28.48%
Div Payout % 19.36% 37.01% 21.13% 52.52% - 52.34% 41.81% -
Equity
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Net Worth 96,892 83,259 62,264 54,176 50,673 41,129 44,491 13.84%
NOSH 48,446 43,139 40,695 40,429 40,217 34,274 33,452 6.36%
Ratio Analysis
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
NP Margin 9.52% 5.19% 5.47% 2.97% 2.74% 3.69% 2.83% -
ROE 23.72% 13.22% 15.36% 7.06% 6.56% 7.72% 5.32% -
Per Share
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 510.61 516.17 429.72 318.92 301.06 251.26 250.05 12.62%
EPS 47.43 25.51 23.50 9.47 8.26 9.27 7.07 37.31%
DPS 9.18 9.44 5.00 5.00 0.00 4.85 3.00 20.48%
NAPS 2.00 1.93 1.53 1.34 1.26 1.20 1.33 7.03%
Adjusted Per Share Value based on latest NOSH - 40,429
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 123.35 111.04 87.20 64.29 60.38 42.94 41.71 19.79%
EPS 11.46 5.49 4.77 1.91 1.66 1.58 1.18 46.04%
DPS 2.22 2.03 1.01 1.00 0.00 0.83 0.49 28.62%
NAPS 0.4832 0.4152 0.3105 0.2701 0.2527 0.2051 0.2219 13.84%
Price Multiplier on Financial Quarter End Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 -
Price 1.61 0.64 0.58 0.68 0.58 1.27 0.47 -
P/RPS 0.32 0.12 0.13 0.21 0.19 0.51 0.19 9.07%
P/EPS 3.39 2.51 2.47 7.18 7.02 13.70 6.65 -10.61%
EY 29.46 39.86 40.51 13.92 14.24 7.30 15.04 11.85%
DY 5.70 14.75 8.62 7.35 0.00 3.82 6.38 -1.85%
P/NAPS 0.81 0.33 0.38 0.51 0.46 1.06 0.35 15.00%
Price Multiplier on Announcement Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 24/05/07 24/05/06 25/05/05 18/05/04 19/05/03 04/07/02 04/07/01 -
Price 1.17 0.65 0.60 0.57 0.58 0.89 0.52 -
P/RPS 0.23 0.13 0.14 0.18 0.19 0.35 0.21 1.52%
P/EPS 2.47 2.55 2.55 6.02 7.02 9.60 7.36 -16.63%
EY 40.54 39.24 39.16 16.61 14.24 10.41 13.60 19.95%
DY 7.85 14.52 8.33 8.77 0.00 5.45 5.77 5.26%
P/NAPS 0.59 0.34 0.39 0.43 0.46 0.74 0.39 7.13%

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