[BERNAS] QoQ Annualized Quarter Result on 31-Dec-2003 [#4]

Stock
[BERNAS] PADIBERAS NASIONAL BHD
Announcement Date
01-Mar-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- -254.64%
YoY- -152.37%
Quarter Report
Latest QR
Upcoming QR
BERNAS's Result
BERNAS's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 1,978,334 2,003,932 1,954,560 1,824,738 1,807,726 876,561 1,643,084 13.13%
PBT 206,500 221,634 229,052 -3,438 37,753 -1,936 -18,040 -
Tax -62,217 -57,584 -71,100 -15,444 -25,542 -8,447 -7,224 318.52%
NP 144,282 164,050 157,952 -18,882 12,210 -10,383 -25,264 -
-
NP to SH 144,282 164,050 157,952 -18,882 12,210 -10,383 -25,264 -
-
Tax Rate 30.13% 25.98% 31.04% - 67.66% - - -
Total Cost 1,834,052 1,839,882 1,796,608 1,843,620 1,795,516 886,944 1,668,348 6.49%
-
Net Worth 699,435 679,838 652,951 609,578 635,725 607,893 636,047 6.51%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div 26,730 39,990 - - - - - -
Div Payout % 18.53% 24.38% - - - - - -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 699,435 679,838 652,951 609,578 635,725 607,893 636,047 6.51%
NOSH 445,500 444,339 444,184 444,947 444,563 443,717 444,788 0.10%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin 7.29% 8.19% 8.08% -1.03% 0.68% -1.18% -1.54% -
ROE 20.63% 24.13% 24.19% -3.10% 1.92% -1.71% -3.97% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 444.07 450.99 440.03 410.10 406.63 197.55 369.41 13.01%
EPS 32.39 36.92 35.56 -3.84 2.75 -2.34 -5.68 -
DPS 6.00 9.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.57 1.53 1.47 1.37 1.43 1.37 1.43 6.40%
Adjusted Per Share Value based on latest NOSH - 444,813
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 420.66 426.10 415.60 388.00 384.38 186.39 349.37 13.14%
EPS 30.68 34.88 33.59 -4.01 2.60 -2.21 -5.37 -
DPS 5.68 8.50 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4872 1.4456 1.3884 1.2962 1.3518 1.2926 1.3524 6.52%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 1.52 1.33 1.13 1.03 1.09 1.15 1.15 -
P/RPS 0.34 0.29 0.26 0.25 0.27 0.58 0.31 6.33%
P/EPS 4.69 3.60 3.18 -24.27 39.68 -49.15 -20.25 -
EY 21.31 27.76 31.47 -4.12 2.52 -2.03 -4.94 -
DY 3.95 6.77 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.97 0.87 0.77 0.75 0.76 0.84 0.80 13.66%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/11/04 25/08/04 26/05/04 01/03/04 12/12/03 29/08/03 28/05/03 -
Price 1.71 1.40 1.18 1.16 1.02 1.21 1.20 -
P/RPS 0.39 0.31 0.27 0.28 0.25 0.61 0.32 14.05%
P/EPS 5.28 3.79 3.32 -27.34 37.14 -51.71 -21.13 -
EY 18.94 26.37 30.14 -3.66 2.69 -1.93 -4.73 -
DY 3.51 6.43 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.09 0.92 0.80 0.85 0.71 0.88 0.84 18.91%

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