[BONIA] YoY TTM Result on 31-Mar-2007 [#3]

Stock
[BONIA] BONIA CORPORATION BHD
Announcement Date
24-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
31-Mar-2007 [#3]
Profit Trend
QoQ- 16.44%
YoY- 108.83%
Quarter Report
Latest QR
Upcoming QR
BONIA's Result
BONIA's Financial Summary
View:
Show?
TTM Result
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Revenue 351,942 313,801 285,980 247,370 222,674 174,878 128,939 18.20%
PBT 39,295 28,144 42,778 32,830 18,643 16,669 7,172 32.75%
Tax -10,519 -9,142 -9,050 -9,288 -7,085 -7,107 -3,345 21.02%
NP 28,776 19,002 33,728 23,542 11,558 9,562 3,827 39.94%
-
NP to SH 28,641 18,781 33,319 22,980 11,004 9,562 3,827 39.83%
-
Tax Rate 26.77% 32.48% 21.16% 28.29% 38.00% 42.64% 46.64% -
Total Cost 323,166 294,799 252,252 223,828 211,116 165,316 125,112 17.12%
-
Net Worth 193,380 171,707 158,521 96,892 83,259 62,264 54,176 23.61%
Dividend
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Div 8,063 10,041 5,654 4,449 4,072 2,020 2,009 26.04%
Div Payout % 28.15% 53.46% 16.97% 19.36% 37.01% 21.13% 52.52% -
Equity
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Net Worth 193,380 171,707 158,521 96,892 83,259 62,264 54,176 23.61%
NOSH 201,438 202,009 198,152 48,446 43,139 40,695 40,429 30.67%
Ratio Analysis
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
NP Margin 8.18% 6.06% 11.79% 9.52% 5.19% 5.47% 2.97% -
ROE 14.81% 10.94% 21.02% 23.72% 13.22% 15.36% 7.06% -
Per Share
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 174.71 155.34 144.32 510.61 516.17 429.72 318.92 -9.53%
EPS 14.22 9.30 16.81 47.43 25.51 23.50 9.47 7.00%
DPS 4.00 5.00 2.85 9.18 9.44 5.00 5.00 -3.64%
NAPS 0.96 0.85 0.80 2.00 1.93 1.53 1.34 -5.40%
Adjusted Per Share Value based on latest NOSH - 48,446
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 175.49 156.48 142.60 123.35 111.04 87.20 64.29 18.20%
EPS 14.28 9.37 16.61 11.46 5.49 4.77 1.91 39.81%
DPS 4.02 5.01 2.82 2.22 2.03 1.01 1.00 26.08%
NAPS 0.9643 0.8562 0.7905 0.4832 0.4152 0.3105 0.2701 23.61%
Price Multiplier on Financial Quarter End Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 -
Price 1.03 0.68 1.65 1.61 0.64 0.58 0.68 -
P/RPS 0.59 0.44 1.14 0.32 0.12 0.13 0.21 18.77%
P/EPS 7.24 7.31 9.81 3.39 2.51 2.47 7.18 0.13%
EY 13.80 13.67 10.19 29.46 39.86 40.51 13.92 -0.14%
DY 3.88 7.35 1.73 5.70 14.75 8.62 7.35 -10.09%
P/NAPS 1.07 0.80 2.06 0.81 0.33 0.38 0.51 13.13%
Price Multiplier on Announcement Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 26/05/10 28/05/09 26/05/08 24/05/07 24/05/06 25/05/05 18/05/04 -
Price 1.01 1.00 1.85 1.17 0.65 0.60 0.57 -
P/RPS 0.58 0.64 1.28 0.23 0.13 0.14 0.18 21.52%
P/EPS 7.10 10.76 11.00 2.47 2.55 2.55 6.02 2.78%
EY 14.08 9.30 9.09 40.54 39.24 39.16 16.61 -2.71%
DY 3.96 5.00 1.54 7.85 14.52 8.33 8.77 -12.40%
P/NAPS 1.05 1.18 2.31 0.59 0.34 0.39 0.43 16.03%

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