[BERNAS] QoQ Cumulative Quarter Result on 30-Jun-2005 [#2]

Stock
[BERNAS] PADIBERAS NASIONAL BHD
Announcement Date
25-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- 88.82%
YoY- -23.51%
Quarter Report
Latest QR
Upcoming QR
BERNAS's Result
BERNAS's Financial Summary
View:
Show?
Cumulative Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 478,943 1,970,072 1,421,793 937,352 451,165 1,964,975 1,483,751 -52.97%
PBT 43,655 166,139 133,290 91,242 45,033 159,396 154,875 -57.04%
Tax -12,446 -35,523 -37,942 -26,197 -10,754 -42,137 -46,663 -58.59%
NP 31,209 130,616 95,348 65,045 34,279 117,259 108,212 -56.38%
-
NP to SH 30,379 125,389 91,326 62,743 33,229 117,259 108,212 -57.15%
-
Tax Rate 28.51% 21.38% 28.47% 28.71% 23.88% 26.44% 30.13% -
Total Cost 447,734 1,839,456 1,326,445 872,307 416,886 1,847,716 1,375,539 -52.71%
-
Net Worth 878,654 824,400 815,410 803,431 775,033 763,623 699,435 16.44%
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div - 34,932 16,308 - - 20,213 20,047 -
Div Payout % - 27.86% 17.86% - - 17.24% 18.53% -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 878,654 824,400 815,410 803,431 775,033 763,623 699,435 16.44%
NOSH 467,369 465,762 465,948 464,411 464,092 449,190 445,500 3.24%
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin 6.52% 6.63% 6.71% 6.94% 7.60% 5.97% 7.29% -
ROE 3.46% 15.21% 11.20% 7.81% 4.29% 15.36% 15.47% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 102.48 422.98 305.14 201.84 97.21 437.45 333.05 -54.45%
EPS 6.50 26.88 19.60 13.51 7.16 26.10 24.29 -58.50%
DPS 0.00 7.50 3.50 0.00 0.00 4.50 4.50 -
NAPS 1.88 1.77 1.75 1.73 1.67 1.70 1.57 12.77%
Adjusted Per Share Value based on latest NOSH - 464,771
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 101.84 418.90 302.32 199.31 95.93 417.82 315.49 -52.97%
EPS 6.46 26.66 19.42 13.34 7.07 24.93 23.01 -57.15%
DPS 0.00 7.43 3.47 0.00 0.00 4.30 4.26 -
NAPS 1.8683 1.7529 1.7338 1.7084 1.648 1.6237 1.4872 16.44%
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 -
Price 1.54 1.34 1.38 1.28 1.47 1.54 1.52 -
P/RPS 1.50 0.32 0.45 0.63 1.51 0.35 0.46 120.05%
P/EPS 23.69 4.98 7.04 9.47 20.53 5.90 6.26 143.04%
EY 4.22 20.09 14.20 10.55 4.87 16.95 15.98 -58.87%
DY 0.00 5.60 2.54 0.00 0.00 2.92 2.96 -
P/NAPS 0.82 0.76 0.79 0.74 0.88 0.91 0.97 -10.60%
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 05/06/06 02/03/06 28/11/05 25/08/05 30/05/05 28/02/05 30/11/04 -
Price 1.54 1.53 1.34 1.44 1.26 1.56 1.71 -
P/RPS 1.50 0.36 0.44 0.71 1.30 0.36 0.51 105.41%
P/EPS 23.69 5.68 6.84 10.66 17.60 5.98 7.04 124.72%
EY 4.22 17.60 14.63 9.38 5.68 16.73 14.20 -55.49%
DY 0.00 4.90 2.61 0.00 0.00 2.88 2.63 -
P/NAPS 0.82 0.86 0.77 0.83 0.75 0.92 1.09 -17.29%

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