[BERNAS] QoQ Cumulative Quarter Result on 30-Sep-2007 [#3]

Stock
[BERNAS] PADIBERAS NASIONAL BHD
Announcement Date
29-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 48.51%
YoY- -12.77%
Quarter Report
Latest QR
Upcoming QR
BERNAS's Result
BERNAS's Financial Summary
View:
Show?
Cumulative Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 1,213,499 606,697 2,240,063 1,665,881 1,097,933 521,266 2,134,845 -31.40%
PBT 10,386 23,349 145,139 113,190 77,639 36,357 178,205 -84.99%
Tax 5,236 -3,980 -37,796 -24,775 -18,392 -7,201 -42,979 -
NP 15,622 19,369 107,343 88,415 59,247 29,156 135,226 -76.31%
-
NP to SH 6,094 17,666 103,586 84,572 56,946 27,411 130,047 -87.02%
-
Tax Rate -50.41% 17.05% 26.04% 21.89% 23.69% 19.81% 24.12% -
Total Cost 1,197,877 587,328 2,132,720 1,577,466 1,038,686 492,110 1,999,619 -28.95%
-
Net Worth 390,970 994,784 963,467 1,021,161 976,992 1,006,167 983,135 -45.95%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div 9,177 21,439 17,924 22,492 22,615 - 18,815 -38.06%
Div Payout % 150.60% 121.36% 17.30% 26.60% 39.71% - 14.47% -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 390,970 994,784 963,467 1,021,161 976,992 1,006,167 983,135 -45.95%
NOSH 183,554 428,786 448,124 449,851 452,311 470,171 470,399 -46.63%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 1.29% 3.19% 4.79% 5.31% 5.40% 5.59% 6.33% -
ROE 1.56% 1.78% 10.75% 8.28% 5.83% 2.72% 13.23% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 661.11 141.49 499.88 370.32 242.74 110.87 453.84 28.53%
EPS 3.32 4.12 22.82 18.80 12.59 5.83 28.75 -76.31%
DPS 5.00 5.00 4.00 5.00 5.00 0.00 4.00 16.05%
NAPS 2.13 2.32 2.15 2.27 2.16 2.14 2.09 1.27%
Adjusted Per Share Value based on latest NOSH - 445,564
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 258.03 129.00 476.31 354.22 233.46 110.84 453.94 -31.40%
EPS 1.30 3.76 22.03 17.98 12.11 5.83 27.65 -86.99%
DPS 1.95 4.56 3.81 4.78 4.81 0.00 4.00 -38.08%
NAPS 0.8313 2.1152 2.0486 2.1713 2.0774 2.1394 2.0905 -45.95%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 1.59 1.79 2.11 2.05 2.22 1.99 1.99 -
P/RPS 0.24 1.27 0.42 0.55 0.91 1.79 0.44 -33.26%
P/EPS 47.89 43.45 9.13 10.90 17.63 34.13 7.20 254.08%
EY 2.09 2.30 10.96 9.17 5.67 2.93 13.89 -71.74%
DY 3.14 2.79 1.90 2.44 2.25 0.00 2.01 34.67%
P/NAPS 0.75 0.77 0.98 0.90 1.03 0.93 0.95 -14.59%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 27/08/08 29/05/08 26/02/08 29/11/07 24/08/07 22/05/07 23/02/07 -
Price 1.39 1.84 2.05 2.15 1.93 2.05 2.15 -
P/RPS 0.21 1.30 0.41 0.58 0.80 1.85 0.47 -41.58%
P/EPS 41.87 44.66 8.87 11.44 15.33 35.16 7.78 207.41%
EY 2.39 2.24 11.28 8.74 6.52 2.84 12.86 -67.46%
DY 3.60 2.72 1.95 2.33 2.59 0.00 1.86 55.37%
P/NAPS 0.65 0.79 0.95 0.95 0.89 0.96 1.03 -26.44%

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