[BERNAS] QoQ Cumulative Quarter Result on 31-Dec-2006 [#4]

Stock
[BERNAS] PADIBERAS NASIONAL BHD
Announcement Date
23-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 34.13%
YoY- 3.71%
Quarter Report
Latest QR
Upcoming QR
BERNAS's Result
BERNAS's Financial Summary
View:
Show?
Cumulative Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 1,665,881 1,097,933 521,266 2,134,845 1,617,768 1,030,332 478,943 129.39%
PBT 113,190 77,639 36,357 178,205 138,196 92,245 43,655 88.62%
Tax -24,775 -18,392 -7,201 -42,979 -36,638 -24,813 -12,446 58.17%
NP 88,415 59,247 29,156 135,226 101,558 67,432 31,209 100.08%
-
NP to SH 84,572 56,946 27,411 130,047 96,957 65,169 30,379 97.77%
-
Tax Rate 21.89% 23.69% 19.81% 24.12% 26.51% 26.90% 28.51% -
Total Cost 1,577,466 1,038,686 492,110 1,999,619 1,516,210 962,900 447,734 131.36%
-
Net Worth 1,021,161 976,992 1,006,167 983,135 931,464 898,720 878,654 10.52%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div 22,492 22,615 - 18,815 18,817 18,821 - -
Div Payout % 26.60% 39.71% - 14.47% 19.41% 28.88% - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 1,021,161 976,992 1,006,167 983,135 931,464 898,720 878,654 10.52%
NOSH 449,851 452,311 470,171 470,399 470,436 470,534 467,369 -2.51%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 5.31% 5.40% 5.59% 6.33% 6.28% 6.54% 6.52% -
ROE 8.28% 5.83% 2.72% 13.23% 10.41% 7.25% 3.46% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 370.32 242.74 110.87 453.84 343.89 218.97 102.48 135.29%
EPS 18.80 12.59 5.83 28.75 20.61 13.85 6.50 102.86%
DPS 5.00 5.00 0.00 4.00 4.00 4.00 0.00 -
NAPS 2.27 2.16 2.14 2.09 1.98 1.91 1.88 13.37%
Adjusted Per Share Value based on latest NOSH - 470,297
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 354.22 233.46 110.84 453.94 343.99 219.08 101.84 129.38%
EPS 17.98 12.11 5.83 27.65 20.62 13.86 6.46 97.74%
DPS 4.78 4.81 0.00 4.00 4.00 4.00 0.00 -
NAPS 2.1713 2.0774 2.1394 2.0905 1.9806 1.911 1.8683 10.52%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 2.05 2.22 1.99 1.99 1.70 1.56 1.54 -
P/RPS 0.55 0.91 1.79 0.44 0.49 0.71 1.50 -48.73%
P/EPS 10.90 17.63 34.13 7.20 8.25 11.26 23.69 -40.37%
EY 9.17 5.67 2.93 13.89 12.12 8.88 4.22 67.68%
DY 2.44 2.25 0.00 2.01 2.35 2.56 0.00 -
P/NAPS 0.90 1.03 0.93 0.95 0.86 0.82 0.82 6.39%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 29/11/07 24/08/07 22/05/07 23/02/07 27/11/06 18/08/06 05/06/06 -
Price 2.15 1.93 2.05 2.15 1.75 1.69 1.54 -
P/RPS 0.58 0.80 1.85 0.47 0.51 0.77 1.50 -46.89%
P/EPS 11.44 15.33 35.16 7.78 8.49 12.20 23.69 -38.42%
EY 8.74 6.52 2.84 12.86 11.78 8.20 4.22 62.40%
DY 2.33 2.59 0.00 1.86 2.29 2.37 0.00 -
P/NAPS 0.95 0.89 0.96 1.03 0.88 0.88 0.82 10.29%

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