[BONIA] YoY TTM Result on 31-Mar-2005 [#3]

Stock
[BONIA] BONIA CORPORATION BHD
Announcement Date
25-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
31-Mar-2005 [#3]
Profit Trend
QoQ- -8.17%
YoY- 149.86%
Quarter Report
Latest QR
Upcoming QR
BONIA's Result
BONIA's Financial Summary
View:
Show?
TTM Result
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Revenue 285,980 247,370 222,674 174,878 128,939 121,080 86,120 22.12%
PBT 42,778 32,830 18,643 16,669 7,172 6,680 5,480 40.80%
Tax -9,050 -9,288 -7,085 -7,107 -3,345 -3,358 -2,303 25.59%
NP 33,728 23,542 11,558 9,562 3,827 3,322 3,177 48.19%
-
NP to SH 33,319 22,980 11,004 9,562 3,827 3,322 3,177 47.89%
-
Tax Rate 21.16% 28.29% 38.00% 42.64% 46.64% 50.27% 42.03% -
Total Cost 252,252 223,828 211,116 165,316 125,112 117,758 82,943 20.34%
-
Net Worth 158,521 96,892 83,259 62,264 54,176 50,673 41,129 25.18%
Dividend
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Div 5,654 4,449 4,072 2,020 2,009 - 1,662 22.61%
Div Payout % 16.97% 19.36% 37.01% 21.13% 52.52% - 52.34% -
Equity
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Net Worth 158,521 96,892 83,259 62,264 54,176 50,673 41,129 25.18%
NOSH 198,152 48,446 43,139 40,695 40,429 40,217 34,274 33.93%
Ratio Analysis
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
NP Margin 11.79% 9.52% 5.19% 5.47% 2.97% 2.74% 3.69% -
ROE 21.02% 23.72% 13.22% 15.36% 7.06% 6.56% 7.72% -
Per Share
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 144.32 510.61 516.17 429.72 318.92 301.06 251.26 -8.81%
EPS 16.81 47.43 25.51 23.50 9.47 8.26 9.27 10.41%
DPS 2.85 9.18 9.44 5.00 5.00 0.00 4.85 -8.47%
NAPS 0.80 2.00 1.93 1.53 1.34 1.26 1.20 -6.52%
Adjusted Per Share Value based on latest NOSH - 40,695
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 142.60 123.35 111.04 87.20 64.29 60.38 42.94 22.12%
EPS 16.61 11.46 5.49 4.77 1.91 1.66 1.58 47.95%
DPS 2.82 2.22 2.03 1.01 1.00 0.00 0.83 22.58%
NAPS 0.7905 0.4832 0.4152 0.3105 0.2701 0.2527 0.2051 25.18%
Price Multiplier on Financial Quarter End Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 -
Price 1.65 1.61 0.64 0.58 0.68 0.58 1.27 -
P/RPS 1.14 0.32 0.12 0.13 0.21 0.19 0.51 14.33%
P/EPS 9.81 3.39 2.51 2.47 7.18 7.02 13.70 -5.40%
EY 10.19 29.46 39.86 40.51 13.92 14.24 7.30 5.71%
DY 1.73 5.70 14.75 8.62 7.35 0.00 3.82 -12.35%
P/NAPS 2.06 0.81 0.33 0.38 0.51 0.46 1.06 11.69%
Price Multiplier on Announcement Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 26/05/08 24/05/07 24/05/06 25/05/05 18/05/04 19/05/03 04/07/02 -
Price 1.85 1.17 0.65 0.60 0.57 0.58 0.89 -
P/RPS 1.28 0.23 0.13 0.14 0.18 0.19 0.35 24.09%
P/EPS 11.00 2.47 2.55 2.55 6.02 7.02 9.60 2.29%
EY 9.09 40.54 39.24 39.16 16.61 14.24 10.41 -2.23%
DY 1.54 7.85 14.52 8.33 8.77 0.00 5.45 -18.97%
P/NAPS 2.31 0.59 0.34 0.39 0.43 0.46 0.74 20.87%

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