[BERNAS] QoQ Annualized Quarter Result on 30-Sep-2006 [#3]

Stock
[BERNAS] PADIBERAS NASIONAL BHD
Announcement Date
27-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- -0.81%
YoY- 6.17%
Quarter Report
Latest QR
Upcoming QR
BERNAS's Result
BERNAS's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 2,195,866 2,085,064 2,134,845 2,157,024 2,060,664 1,915,772 1,970,072 7.52%
PBT 155,278 145,428 178,205 184,261 184,490 174,620 166,139 -4.41%
Tax -36,784 -28,804 -42,979 -48,850 -49,626 -49,784 -35,523 2.35%
NP 118,494 116,624 135,226 135,410 134,864 124,836 130,616 -6.30%
-
NP to SH 113,892 109,644 130,047 129,276 130,338 121,516 125,389 -6.22%
-
Tax Rate 23.69% 19.81% 24.12% 26.51% 26.90% 28.51% 21.38% -
Total Cost 2,077,372 1,968,440 1,999,619 2,021,613 1,925,800 1,790,936 1,839,456 8.47%
-
Net Worth 976,992 1,006,167 983,135 931,464 898,720 878,654 824,400 12.02%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div 45,231 - 18,815 25,089 37,642 - 34,932 18.85%
Div Payout % 39.71% - 14.47% 19.41% 28.88% - 27.86% -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 976,992 1,006,167 983,135 931,464 898,720 878,654 824,400 12.02%
NOSH 452,311 470,171 470,399 470,436 470,534 467,369 465,762 -1.93%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 5.40% 5.59% 6.33% 6.28% 6.54% 6.52% 6.63% -
ROE 11.66% 10.90% 13.23% 13.88% 14.50% 13.83% 15.21% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 485.48 443.47 453.84 458.52 437.94 409.91 422.98 9.65%
EPS 25.18 23.32 28.75 27.48 27.70 26.00 26.88 -4.27%
DPS 10.00 0.00 4.00 5.33 8.00 0.00 7.50 21.20%
NAPS 2.16 2.14 2.09 1.98 1.91 1.88 1.77 14.23%
Adjusted Per Share Value based on latest NOSH - 470,236
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 466.91 443.35 453.94 458.65 438.16 407.36 418.90 7.52%
EPS 24.22 23.31 27.65 27.49 27.71 25.84 26.66 -6.21%
DPS 9.62 0.00 4.00 5.33 8.00 0.00 7.43 18.84%
NAPS 2.0774 2.1394 2.0905 1.9806 1.911 1.8683 1.7529 12.02%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 2.22 1.99 1.99 1.70 1.56 1.54 1.34 -
P/RPS 0.46 0.45 0.44 0.37 0.36 0.38 0.32 27.45%
P/EPS 8.82 8.53 7.20 6.19 5.63 5.92 4.98 46.53%
EY 11.34 11.72 13.89 16.16 17.76 16.88 20.09 -31.77%
DY 4.50 0.00 2.01 3.14 5.13 0.00 5.60 -13.60%
P/NAPS 1.03 0.93 0.95 0.86 0.82 0.82 0.76 22.53%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 24/08/07 22/05/07 23/02/07 27/11/06 18/08/06 05/06/06 02/03/06 -
Price 1.93 2.05 2.15 1.75 1.69 1.54 1.53 -
P/RPS 0.40 0.46 0.47 0.38 0.39 0.38 0.36 7.29%
P/EPS 7.66 8.79 7.78 6.37 6.10 5.92 5.68 22.13%
EY 13.05 11.38 12.86 15.70 16.39 16.88 17.60 -18.12%
DY 5.18 0.00 1.86 3.05 4.73 0.00 4.90 3.78%
P/NAPS 0.89 0.96 1.03 0.88 0.88 0.82 0.86 2.31%

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