[BERNAS] QoQ Annualized Quarter Result on 30-Sep-2001 [#3]

Stock
[BERNAS] PADIBERAS NASIONAL BHD
Announcement Date
30-Nov-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
30-Sep-2001 [#3]
Profit Trend
QoQ- -1.29%
YoY- 95.16%
Quarter Report
Latest QR
Upcoming QR
BERNAS's Result
BERNAS's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Revenue 1,822,502 1,978,148 1,681,758 1,593,054 1,692,838 1,728,704 1,791,799 1.14%
PBT 131,278 123,636 137,206 128,082 126,350 130,848 94,972 24.16%
Tax -44,882 -52,804 -49,900 -45,652 -42,840 -30,016 -36,810 14.17%
NP 86,396 70,832 87,306 82,430 83,510 100,832 58,162 30.28%
-
NP to SH 86,396 70,832 87,306 82,430 83,510 100,832 58,162 30.28%
-
Tax Rate 34.19% 42.71% 36.37% 35.64% 33.91% 22.94% 38.76% -
Total Cost 1,736,106 1,907,316 1,594,452 1,510,624 1,609,328 1,627,872 1,733,637 0.09%
-
Net Worth 633,253 629,292 602,917 579,316 573,509 570,890 532,832 12.23%
Dividend
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Net Worth 633,253 629,292 602,917 579,316 573,509 570,890 532,832 12.23%
NOSH 297,302 292,694 292,678 292,584 292,606 292,764 292,765 1.03%
Ratio Analysis
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
NP Margin 4.74% 3.58% 5.19% 5.17% 4.93% 5.83% 3.25% -
ROE 13.64% 11.26% 14.48% 14.23% 14.56% 17.66% 10.92% -
Per Share
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
RPS 613.01 675.84 574.61 544.48 578.54 590.48 612.03 0.10%
EPS 29.06 24.20 29.83 28.17 28.54 34.44 19.88 28.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.13 2.15 2.06 1.98 1.96 1.95 1.82 11.08%
Adjusted Per Share Value based on latest NOSH - 292,536
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
RPS 387.52 420.62 357.60 338.74 359.95 367.58 381.00 1.14%
EPS 18.37 15.06 18.56 17.53 17.76 21.44 12.37 30.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3465 1.3381 1.282 1.2318 1.2195 1.2139 1.133 12.23%
Price Multiplier on Financial Quarter End Date
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Date 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 30/03/01 26/12/00 -
Price 2.22 2.25 1.86 1.56 1.35 1.25 1.32 -
P/RPS 0.36 0.33 0.32 0.29 0.23 0.21 0.22 38.98%
P/EPS 7.64 9.30 6.24 5.54 4.73 3.63 6.64 9.83%
EY 13.09 10.76 16.04 18.06 21.14 27.55 15.05 -8.90%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.04 1.05 0.90 0.79 0.69 0.64 0.73 26.69%
Price Multiplier on Announcement Date
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Date 30/08/02 31/05/02 04/03/02 30/11/01 30/08/01 05/07/01 06/04/01 -
Price 2.22 2.19 1.98 1.84 1.72 1.39 1.18 -
P/RPS 0.36 0.32 0.34 0.34 0.30 0.24 0.19 53.29%
P/EPS 7.64 9.05 6.64 6.53 6.03 4.04 5.94 18.32%
EY 13.09 11.05 15.07 15.31 16.59 24.78 16.84 -15.49%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.04 1.02 0.96 0.93 0.88 0.71 0.65 36.91%

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