[BERNAS] QoQ Cumulative Quarter Result on 31-Dec-2007 [#4]

Stock
[BERNAS] PADIBERAS NASIONAL BHD
Announcement Date
26-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- 22.48%
YoY- -20.35%
Quarter Report
Latest QR
Upcoming QR
BERNAS's Result
BERNAS's Financial Summary
View:
Show?
Cumulative Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 1,725,287 1,213,499 606,697 2,240,063 1,665,881 1,097,933 521,266 121.60%
PBT -13,272 10,386 23,349 145,139 113,190 77,639 36,357 -
Tax -3,232 5,236 -3,980 -37,796 -24,775 -18,392 -7,201 -41.29%
NP -16,504 15,622 19,369 107,343 88,415 59,247 29,156 -
-
NP to SH -31,034 6,094 17,666 103,586 84,572 56,946 27,411 -
-
Tax Rate - -50.41% 17.05% 26.04% 21.89% 23.69% 19.81% -
Total Cost 1,741,791 1,197,877 587,328 2,132,720 1,577,466 1,038,686 492,110 131.71%
-
Net Worth 1,803,685 390,970 994,784 963,467 1,021,161 976,992 1,006,167 47.41%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div 35,366 9,177 21,439 17,924 22,492 22,615 - -
Div Payout % 0.00% 150.60% 121.36% 17.30% 26.60% 39.71% - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 1,803,685 390,970 994,784 963,467 1,021,161 976,992 1,006,167 47.41%
NOSH 884,159 183,554 428,786 448,124 449,851 452,311 470,171 52.17%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin -0.96% 1.29% 3.19% 4.79% 5.31% 5.40% 5.59% -
ROE -1.72% 1.56% 1.78% 10.75% 8.28% 5.83% 2.72% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 195.13 661.11 141.49 499.88 370.32 242.74 110.87 45.62%
EPS -3.51 3.32 4.12 22.82 18.80 12.59 5.83 -
DPS 4.00 5.00 5.00 4.00 5.00 5.00 0.00 -
NAPS 2.04 2.13 2.32 2.15 2.27 2.16 2.14 -3.13%
Adjusted Per Share Value based on latest NOSH - 438,954
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 366.85 258.03 129.00 476.31 354.22 233.46 110.84 121.60%
EPS -6.60 1.30 3.76 22.03 17.98 12.11 5.83 -
DPS 7.52 1.95 4.56 3.81 4.78 4.81 0.00 -
NAPS 3.8352 0.8313 2.1152 2.0486 2.1713 2.0774 2.1394 47.41%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 1.30 1.59 1.79 2.11 2.05 2.22 1.99 -
P/RPS 0.67 0.24 1.27 0.42 0.55 0.91 1.79 -47.96%
P/EPS -37.04 47.89 43.45 9.13 10.90 17.63 34.13 -
EY -2.70 2.09 2.30 10.96 9.17 5.67 2.93 -
DY 3.08 3.14 2.79 1.90 2.44 2.25 0.00 -
P/NAPS 0.64 0.75 0.77 0.98 0.90 1.03 0.93 -22.00%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 28/11/08 27/08/08 29/05/08 26/02/08 29/11/07 24/08/07 22/05/07 -
Price 1.18 1.39 1.84 2.05 2.15 1.93 2.05 -
P/RPS 0.60 0.21 1.30 0.41 0.58 0.80 1.85 -52.69%
P/EPS -33.62 41.87 44.66 8.87 11.44 15.33 35.16 -
EY -2.97 2.39 2.24 11.28 8.74 6.52 2.84 -
DY 3.39 3.60 2.72 1.95 2.33 2.59 0.00 -
P/NAPS 0.58 0.65 0.79 0.95 0.95 0.89 0.96 -28.46%

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