[BONIA] YoY TTM Result on 31-Mar-2006 [#3]

Stock
[BONIA] BONIA CORPORATION BHD
Announcement Date
24-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
31-Mar-2006 [#3]
Profit Trend
QoQ- 21.71%
YoY- 15.08%
Quarter Report
Latest QR
Upcoming QR
BONIA's Result
BONIA's Financial Summary
View:
Show?
TTM Result
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Revenue 313,801 285,980 247,370 222,674 174,878 128,939 121,080 17.18%
PBT 28,144 42,778 32,830 18,643 16,669 7,172 6,680 27.05%
Tax -9,142 -9,050 -9,288 -7,085 -7,107 -3,345 -3,358 18.14%
NP 19,002 33,728 23,542 11,558 9,562 3,827 3,322 33.69%
-
NP to SH 18,781 33,319 22,980 11,004 9,562 3,827 3,322 33.43%
-
Tax Rate 32.48% 21.16% 28.29% 38.00% 42.64% 46.64% 50.27% -
Total Cost 294,799 252,252 223,828 211,116 165,316 125,112 117,758 16.50%
-
Net Worth 171,707 158,521 96,892 83,259 62,264 54,176 50,673 22.53%
Dividend
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Div 10,041 5,654 4,449 4,072 2,020 2,009 - -
Div Payout % 53.46% 16.97% 19.36% 37.01% 21.13% 52.52% - -
Equity
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Net Worth 171,707 158,521 96,892 83,259 62,264 54,176 50,673 22.53%
NOSH 202,009 198,152 48,446 43,139 40,695 40,429 40,217 30.83%
Ratio Analysis
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
NP Margin 6.06% 11.79% 9.52% 5.19% 5.47% 2.97% 2.74% -
ROE 10.94% 21.02% 23.72% 13.22% 15.36% 7.06% 6.56% -
Per Share
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
RPS 155.34 144.32 510.61 516.17 429.72 318.92 301.06 -10.43%
EPS 9.30 16.81 47.43 25.51 23.50 9.47 8.26 1.99%
DPS 5.00 2.85 9.18 9.44 5.00 5.00 0.00 -
NAPS 0.85 0.80 2.00 1.93 1.53 1.34 1.26 -6.34%
Adjusted Per Share Value based on latest NOSH - 43,139
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
RPS 156.48 142.60 123.35 111.04 87.20 64.29 60.38 17.18%
EPS 9.37 16.61 11.46 5.49 4.77 1.91 1.66 33.40%
DPS 5.01 2.82 2.22 2.03 1.01 1.00 0.00 -
NAPS 0.8562 0.7905 0.4832 0.4152 0.3105 0.2701 0.2527 22.53%
Price Multiplier on Financial Quarter End Date
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Date 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 -
Price 0.68 1.65 1.61 0.64 0.58 0.68 0.58 -
P/RPS 0.44 1.14 0.32 0.12 0.13 0.21 0.19 15.00%
P/EPS 7.31 9.81 3.39 2.51 2.47 7.18 7.02 0.67%
EY 13.67 10.19 29.46 39.86 40.51 13.92 14.24 -0.67%
DY 7.35 1.73 5.70 14.75 8.62 7.35 0.00 -
P/NAPS 0.80 2.06 0.81 0.33 0.38 0.51 0.46 9.65%
Price Multiplier on Announcement Date
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Date 28/05/09 26/05/08 24/05/07 24/05/06 25/05/05 18/05/04 19/05/03 -
Price 1.00 1.85 1.17 0.65 0.60 0.57 0.58 -
P/RPS 0.64 1.28 0.23 0.13 0.14 0.18 0.19 22.41%
P/EPS 10.76 11.00 2.47 2.55 2.55 6.02 7.02 7.37%
EY 9.30 9.09 40.54 39.24 39.16 16.61 14.24 -6.84%
DY 5.00 1.54 7.85 14.52 8.33 8.77 0.00 -
P/NAPS 1.18 2.31 0.59 0.34 0.39 0.43 0.46 16.98%

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