[BERNAS] QoQ Annualized Quarter Result on 30-Jun-2006 [#2]

Stock
[BERNAS] PADIBERAS NASIONAL BHD
Announcement Date
18-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- 7.26%
YoY- 3.87%
Quarter Report
Latest QR
Upcoming QR
BERNAS's Result
BERNAS's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 2,085,064 2,134,845 2,157,024 2,060,664 1,915,772 1,970,072 1,895,724 6.55%
PBT 145,428 178,205 184,261 184,490 174,620 166,139 177,720 -12.52%
Tax -28,804 -42,979 -48,850 -49,626 -49,784 -35,523 -50,589 -31.32%
NP 116,624 135,226 135,410 134,864 124,836 130,616 127,130 -5.59%
-
NP to SH 109,644 130,047 129,276 130,338 121,516 125,389 121,768 -6.75%
-
Tax Rate 19.81% 24.12% 26.51% 26.90% 28.51% 21.38% 28.47% -
Total Cost 1,968,440 1,999,619 2,021,613 1,925,800 1,790,936 1,839,456 1,768,593 7.40%
-
Net Worth 1,006,167 983,135 931,464 898,720 878,654 824,400 815,410 15.05%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div - 18,815 25,089 37,642 - 34,932 21,744 -
Div Payout % - 14.47% 19.41% 28.88% - 27.86% 17.86% -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 1,006,167 983,135 931,464 898,720 878,654 824,400 815,410 15.05%
NOSH 470,171 470,399 470,436 470,534 467,369 465,762 465,948 0.60%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin 5.59% 6.33% 6.28% 6.54% 6.52% 6.63% 6.71% -
ROE 10.90% 13.23% 13.88% 14.50% 13.83% 15.21% 14.93% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 443.47 453.84 458.52 437.94 409.91 422.98 406.85 5.91%
EPS 23.32 28.75 27.48 27.70 26.00 26.88 26.13 -7.31%
DPS 0.00 4.00 5.33 8.00 0.00 7.50 4.67 -
NAPS 2.14 2.09 1.98 1.91 1.88 1.77 1.75 14.36%
Adjusted Per Share Value based on latest NOSH - 470,135
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 443.35 453.94 458.65 438.16 407.36 418.90 403.09 6.55%
EPS 23.31 27.65 27.49 27.71 25.84 26.66 25.89 -6.76%
DPS 0.00 4.00 5.33 8.00 0.00 7.43 4.62 -
NAPS 2.1394 2.0905 1.9806 1.911 1.8683 1.7529 1.7338 15.05%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 1.99 1.99 1.70 1.56 1.54 1.34 1.38 -
P/RPS 0.45 0.44 0.37 0.36 0.38 0.32 0.34 20.56%
P/EPS 8.53 7.20 6.19 5.63 5.92 4.98 5.28 37.72%
EY 11.72 13.89 16.16 17.76 16.88 20.09 18.94 -27.40%
DY 0.00 2.01 3.14 5.13 0.00 5.60 3.38 -
P/NAPS 0.93 0.95 0.86 0.82 0.82 0.76 0.79 11.50%
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 22/05/07 23/02/07 27/11/06 18/08/06 05/06/06 02/03/06 28/11/05 -
Price 2.05 2.15 1.75 1.69 1.54 1.53 1.34 -
P/RPS 0.46 0.47 0.38 0.39 0.38 0.36 0.33 24.81%
P/EPS 8.79 7.78 6.37 6.10 5.92 5.68 5.13 43.23%
EY 11.38 12.86 15.70 16.39 16.88 17.60 19.50 -30.18%
DY 0.00 1.86 3.05 4.73 0.00 4.90 3.48 -
P/NAPS 0.96 1.03 0.88 0.88 0.82 0.86 0.77 15.85%

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