[BERNAS] QoQ Cumulative Quarter Result on 30-Jun-2006 [#2]

Stock
[BERNAS] PADIBERAS NASIONAL BHD
Announcement Date
18-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- 114.52%
YoY- 3.87%
Quarter Report
Latest QR
Upcoming QR
BERNAS's Result
BERNAS's Financial Summary
View:
Show?
Cumulative Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 521,266 2,134,845 1,617,768 1,030,332 478,943 1,970,072 1,421,793 -48.80%
PBT 36,357 178,205 138,196 92,245 43,655 166,139 133,290 -57.97%
Tax -7,201 -42,979 -36,638 -24,813 -12,446 -35,523 -37,942 -67.00%
NP 29,156 135,226 101,558 67,432 31,209 130,616 95,348 -54.64%
-
NP to SH 27,411 130,047 96,957 65,169 30,379 125,389 91,326 -55.20%
-
Tax Rate 19.81% 24.12% 26.51% 26.90% 28.51% 21.38% 28.47% -
Total Cost 492,110 1,999,619 1,516,210 962,900 447,734 1,839,456 1,326,445 -48.39%
-
Net Worth 1,006,167 983,135 931,464 898,720 878,654 824,400 815,410 15.05%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div - 18,815 18,817 18,821 - 34,932 16,308 -
Div Payout % - 14.47% 19.41% 28.88% - 27.86% 17.86% -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 1,006,167 983,135 931,464 898,720 878,654 824,400 815,410 15.05%
NOSH 470,171 470,399 470,436 470,534 467,369 465,762 465,948 0.60%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin 5.59% 6.33% 6.28% 6.54% 6.52% 6.63% 6.71% -
ROE 2.72% 13.23% 10.41% 7.25% 3.46% 15.21% 11.20% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 110.87 453.84 343.89 218.97 102.48 422.98 305.14 -49.11%
EPS 5.83 28.75 20.61 13.85 6.50 26.88 19.60 -55.47%
DPS 0.00 4.00 4.00 4.00 0.00 7.50 3.50 -
NAPS 2.14 2.09 1.98 1.91 1.88 1.77 1.75 14.36%
Adjusted Per Share Value based on latest NOSH - 470,135
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 110.84 453.94 343.99 219.08 101.84 418.90 302.32 -48.80%
EPS 5.83 27.65 20.62 13.86 6.46 26.66 19.42 -55.19%
DPS 0.00 4.00 4.00 4.00 0.00 7.43 3.47 -
NAPS 2.1394 2.0905 1.9806 1.911 1.8683 1.7529 1.7338 15.05%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 1.99 1.99 1.70 1.56 1.54 1.34 1.38 -
P/RPS 1.79 0.44 0.49 0.71 1.50 0.32 0.45 151.26%
P/EPS 34.13 7.20 8.25 11.26 23.69 4.98 7.04 186.72%
EY 2.93 13.89 12.12 8.88 4.22 20.09 14.20 -65.11%
DY 0.00 2.01 2.35 2.56 0.00 5.60 2.54 -
P/NAPS 0.93 0.95 0.86 0.82 0.82 0.76 0.79 11.50%
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 22/05/07 23/02/07 27/11/06 18/08/06 05/06/06 02/03/06 28/11/05 -
Price 2.05 2.15 1.75 1.69 1.54 1.53 1.34 -
P/RPS 1.85 0.47 0.51 0.77 1.50 0.36 0.44 160.73%
P/EPS 35.16 7.78 8.49 12.20 23.69 5.68 6.84 198.14%
EY 2.84 12.86 11.78 8.20 4.22 17.60 14.63 -66.50%
DY 0.00 1.86 2.29 2.37 0.00 4.90 2.61 -
P/NAPS 0.96 1.03 0.88 0.88 0.82 0.86 0.77 15.85%

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