What i respect zhulian after bonus share issue

fye2009
EPS = 23.77
NTA = 0.9279
DPS = 12sen normal div (50.5%EPS), 2sen special div (8.5%EPS)
Total 14sen (59% EPS)
Cur Price = 2.75
ROE = 25.61%
DY = 5.09%
PE = 11.57

After Bonus 3:1 (Share increase 33.33%)
fye2009
EPS = 17.82
NTA = 0.6959
DPS = 9 sen normal div, 1.5 sen special div
Total 10.5 sen
Cur Price = 2.060
ROE = 25.61%
DY = 5.09%
PE = 11.57

fye 2010 Quarter 1
EPS = 7.23 (After bonus: 5.42)
NTA = 0.9502 (After bonus: 0.7126)
DPS = 3 sen (After bonus: 2.25)


* Personal prediction, this is my own references, non-offcial data
Ext. fye 2010
Ext.EPS = 20 sen
Ext.DPS = 12 sen
Ext.NTA = 0.8126
Ext.ROE = 24.61%

EPS Q1 EPS Q2 EPS Q3 EPS Q4 Target ToGo
5.42 0.00 0.00 0.00 14.58

DPS Q1 DPS Q2 DPS Q3 DPS Q4 Target ToGo
2.25 0.00 0.00 0.00 9.75

Bonus ex-date will be 19 July 2010