[BERNAS] QoQ Annualized Quarter Result on 31-Dec-2006 [#4]

Stock
[BERNAS] PADIBERAS NASIONAL BHD
Announcement Date
23-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 0.6%
YoY- 3.71%
Quarter Report
Latest QR
Upcoming QR
BERNAS's Result
BERNAS's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 2,221,174 2,195,866 2,085,064 2,134,845 2,157,024 2,060,664 1,915,772 10.35%
PBT 150,920 155,278 145,428 178,205 184,261 184,490 174,620 -9.25%
Tax -33,033 -36,784 -28,804 -42,979 -48,850 -49,626 -49,784 -23.90%
NP 117,886 118,494 116,624 135,226 135,410 134,864 124,836 -3.74%
-
NP to SH 112,762 113,892 109,644 130,047 129,276 130,338 121,516 -4.85%
-
Tax Rate 21.89% 23.69% 19.81% 24.12% 26.51% 26.90% 28.51% -
Total Cost 2,103,288 2,077,372 1,968,440 1,999,619 2,021,613 1,925,800 1,790,936 11.30%
-
Net Worth 1,021,161 976,992 1,006,167 983,135 931,464 898,720 878,654 10.52%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div 29,990 45,231 - 18,815 25,089 37,642 - -
Div Payout % 26.60% 39.71% - 14.47% 19.41% 28.88% - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 1,021,161 976,992 1,006,167 983,135 931,464 898,720 878,654 10.52%
NOSH 449,851 452,311 470,171 470,399 470,436 470,534 467,369 -2.51%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 5.31% 5.40% 5.59% 6.33% 6.28% 6.54% 6.52% -
ROE 11.04% 11.66% 10.90% 13.23% 13.88% 14.50% 13.83% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 493.76 485.48 443.47 453.84 458.52 437.94 409.91 13.19%
EPS 25.07 25.18 23.32 28.75 27.48 27.70 26.00 -2.39%
DPS 6.67 10.00 0.00 4.00 5.33 8.00 0.00 -
NAPS 2.27 2.16 2.14 2.09 1.98 1.91 1.88 13.37%
Adjusted Per Share Value based on latest NOSH - 470,297
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 472.29 466.91 443.35 453.94 458.65 438.16 407.36 10.35%
EPS 23.98 24.22 23.31 27.65 27.49 27.71 25.84 -4.85%
DPS 6.38 9.62 0.00 4.00 5.33 8.00 0.00 -
NAPS 2.1713 2.0774 2.1394 2.0905 1.9806 1.911 1.8683 10.52%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 2.05 2.22 1.99 1.99 1.70 1.56 1.54 -
P/RPS 0.42 0.46 0.45 0.44 0.37 0.36 0.38 6.89%
P/EPS 8.18 8.82 8.53 7.20 6.19 5.63 5.92 24.03%
EY 12.23 11.34 11.72 13.89 16.16 17.76 16.88 -19.31%
DY 3.25 4.50 0.00 2.01 3.14 5.13 0.00 -
P/NAPS 0.90 1.03 0.93 0.95 0.86 0.82 0.82 6.39%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 29/11/07 24/08/07 22/05/07 23/02/07 27/11/06 18/08/06 05/06/06 -
Price 2.15 1.93 2.05 2.15 1.75 1.69 1.54 -
P/RPS 0.44 0.40 0.46 0.47 0.38 0.39 0.38 10.25%
P/EPS 8.58 7.66 8.79 7.78 6.37 6.10 5.92 28.04%
EY 11.66 13.05 11.38 12.86 15.70 16.39 16.88 -21.84%
DY 3.10 5.18 0.00 1.86 3.05 4.73 0.00 -
P/NAPS 0.95 0.89 0.96 1.03 0.88 0.88 0.82 10.29%

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