[BERNAS] QoQ Cumulative Quarter Result on 30-Jun-2007 [#2]

Stock
[BERNAS] PADIBERAS NASIONAL BHD
Announcement Date
24-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- 107.75%
YoY- -12.62%
Quarter Report
Latest QR
Upcoming QR
BERNAS's Result
BERNAS's Financial Summary
View:
Show?
Cumulative Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 606,697 2,240,063 1,665,881 1,097,933 521,266 2,134,845 1,617,768 -47.96%
PBT 23,349 145,139 113,190 77,639 36,357 178,205 138,196 -69.40%
Tax -3,980 -37,796 -24,775 -18,392 -7,201 -42,979 -36,638 -77.20%
NP 19,369 107,343 88,415 59,247 29,156 135,226 101,558 -66.83%
-
NP to SH 17,666 103,586 84,572 56,946 27,411 130,047 96,957 -67.82%
-
Tax Rate 17.05% 26.04% 21.89% 23.69% 19.81% 24.12% 26.51% -
Total Cost 587,328 2,132,720 1,577,466 1,038,686 492,110 1,999,619 1,516,210 -46.83%
-
Net Worth 994,784 963,467 1,021,161 976,992 1,006,167 983,135 931,464 4.47%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div 21,439 17,924 22,492 22,615 - 18,815 18,817 9.07%
Div Payout % 121.36% 17.30% 26.60% 39.71% - 14.47% 19.41% -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 994,784 963,467 1,021,161 976,992 1,006,167 983,135 931,464 4.47%
NOSH 428,786 448,124 449,851 452,311 470,171 470,399 470,436 -5.98%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin 3.19% 4.79% 5.31% 5.40% 5.59% 6.33% 6.28% -
ROE 1.78% 10.75% 8.28% 5.83% 2.72% 13.23% 10.41% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 141.49 499.88 370.32 242.74 110.87 453.84 343.89 -44.65%
EPS 4.12 22.82 18.80 12.59 5.83 28.75 20.61 -65.77%
DPS 5.00 4.00 5.00 5.00 0.00 4.00 4.00 16.02%
NAPS 2.32 2.15 2.27 2.16 2.14 2.09 1.98 11.13%
Adjusted Per Share Value based on latest NOSH - 461,484
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 129.00 476.31 354.22 233.46 110.84 453.94 343.99 -47.96%
EPS 3.76 22.03 17.98 12.11 5.83 27.65 20.62 -67.81%
DPS 4.56 3.81 4.78 4.81 0.00 4.00 4.00 9.11%
NAPS 2.1152 2.0486 2.1713 2.0774 2.1394 2.0905 1.9806 4.47%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 1.79 2.11 2.05 2.22 1.99 1.99 1.70 -
P/RPS 1.27 0.42 0.55 0.91 1.79 0.44 0.49 88.57%
P/EPS 43.45 9.13 10.90 17.63 34.13 7.20 8.25 202.40%
EY 2.30 10.96 9.17 5.67 2.93 13.89 12.12 -66.94%
DY 2.79 1.90 2.44 2.25 0.00 2.01 2.35 12.11%
P/NAPS 0.77 0.98 0.90 1.03 0.93 0.95 0.86 -7.09%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 29/05/08 26/02/08 29/11/07 24/08/07 22/05/07 23/02/07 27/11/06 -
Price 1.84 2.05 2.15 1.93 2.05 2.15 1.75 -
P/RPS 1.30 0.41 0.58 0.80 1.85 0.47 0.51 86.49%
P/EPS 44.66 8.87 11.44 15.33 35.16 7.78 8.49 202.15%
EY 2.24 11.28 8.74 6.52 2.84 12.86 11.78 -66.89%
DY 2.72 1.95 2.33 2.59 0.00 1.86 2.29 12.14%
P/NAPS 0.79 0.95 0.95 0.89 0.96 1.03 0.88 -6.93%

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