[BERNAS] QoQ Cumulative Quarter Result on 31-Dec-2004 [#4]

Stock
[BERNAS] PADIBERAS NASIONAL BHD
Announcement Date
28-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- 8.36%
YoY- 721.01%
Quarter Report
Latest QR
Upcoming QR
BERNAS's Result
BERNAS's Financial Summary
View:
Show?
Cumulative Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 1,421,793 937,352 451,165 1,964,975 1,483,751 1,001,966 488,640 103.68%
PBT 133,290 91,242 45,033 159,396 154,875 110,817 57,263 75.54%
Tax -37,942 -26,197 -10,754 -42,137 -46,663 -28,792 -17,775 65.70%
NP 95,348 65,045 34,279 117,259 108,212 82,025 39,488 79.88%
-
NP to SH 91,326 62,743 33,229 117,259 108,212 82,025 39,488 74.79%
-
Tax Rate 28.47% 28.71% 23.88% 26.44% 30.13% 25.98% 31.04% -
Total Cost 1,326,445 872,307 416,886 1,847,716 1,375,539 919,941 449,152 105.70%
-
Net Worth 815,410 803,431 775,033 763,623 699,435 679,838 652,951 15.95%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div 16,308 - - 20,213 20,047 19,995 - -
Div Payout % 17.86% - - 17.24% 18.53% 24.38% - -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 815,410 803,431 775,033 763,623 699,435 679,838 652,951 15.95%
NOSH 465,948 464,411 464,092 449,190 445,500 444,339 444,184 3.23%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 6.71% 6.94% 7.60% 5.97% 7.29% 8.19% 8.08% -
ROE 11.20% 7.81% 4.29% 15.36% 15.47% 12.07% 6.05% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 305.14 201.84 97.21 437.45 333.05 225.50 110.01 97.29%
EPS 19.60 13.51 7.16 26.10 24.29 18.46 8.89 69.31%
DPS 3.50 0.00 0.00 4.50 4.50 4.50 0.00 -
NAPS 1.75 1.73 1.67 1.70 1.57 1.53 1.47 12.31%
Adjusted Per Share Value based on latest NOSH - 449,119
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 302.32 199.31 95.93 417.82 315.49 213.05 103.90 103.68%
EPS 19.42 13.34 7.07 24.93 23.01 17.44 8.40 74.75%
DPS 3.47 0.00 0.00 4.30 4.26 4.25 0.00 -
NAPS 1.7338 1.7084 1.648 1.6237 1.4872 1.4456 1.3884 15.94%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 1.38 1.28 1.47 1.54 1.52 1.33 1.13 -
P/RPS 0.45 0.63 1.51 0.35 0.46 0.59 1.03 -42.39%
P/EPS 7.04 9.47 20.53 5.90 6.26 7.20 12.71 -32.53%
EY 14.20 10.55 4.87 16.95 15.98 13.88 7.87 48.15%
DY 2.54 0.00 0.00 2.92 2.96 3.38 0.00 -
P/NAPS 0.79 0.74 0.88 0.91 0.97 0.87 0.77 1.72%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 28/11/05 25/08/05 30/05/05 28/02/05 30/11/04 25/08/04 26/05/04 -
Price 1.34 1.44 1.26 1.56 1.71 1.40 1.18 -
P/RPS 0.44 0.71 1.30 0.36 0.51 0.62 1.07 -44.67%
P/EPS 6.84 10.66 17.60 5.98 7.04 7.58 13.27 -35.68%
EY 14.63 9.38 5.68 16.73 14.20 13.19 7.53 55.64%
DY 2.61 0.00 0.00 2.88 2.63 3.21 0.00 -
P/NAPS 0.77 0.83 0.75 0.92 1.09 0.92 0.80 -2.51%

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