[BERNAS] QoQ Cumulative Quarter Result on 31-Mar-2006 [#1]

Stock
[BERNAS] PADIBERAS NASIONAL BHD
Announcement Date
05-Jun-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- -75.77%
YoY- -8.58%
Quarter Report
Latest QR
Upcoming QR
BERNAS's Result
BERNAS's Financial Summary
View:
Show?
Cumulative Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 2,134,845 1,617,768 1,030,332 478,943 1,970,072 1,421,793 937,352 72.84%
PBT 178,205 138,196 92,245 43,655 166,139 133,290 91,242 56.05%
Tax -42,979 -36,638 -24,813 -12,446 -35,523 -37,942 -26,197 38.97%
NP 135,226 101,558 67,432 31,209 130,616 95,348 65,045 62.67%
-
NP to SH 130,047 96,957 65,169 30,379 125,389 91,326 62,743 62.34%
-
Tax Rate 24.12% 26.51% 26.90% 28.51% 21.38% 28.47% 28.71% -
Total Cost 1,999,619 1,516,210 962,900 447,734 1,839,456 1,326,445 872,307 73.59%
-
Net Worth 983,135 931,464 898,720 878,654 824,400 815,410 803,431 14.36%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div 18,815 18,817 18,821 - 34,932 16,308 - -
Div Payout % 14.47% 19.41% 28.88% - 27.86% 17.86% - -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 983,135 931,464 898,720 878,654 824,400 815,410 803,431 14.36%
NOSH 470,399 470,436 470,534 467,369 465,762 465,948 464,411 0.85%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 6.33% 6.28% 6.54% 6.52% 6.63% 6.71% 6.94% -
ROE 13.23% 10.41% 7.25% 3.46% 15.21% 11.20% 7.81% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 453.84 343.89 218.97 102.48 422.98 305.14 201.84 71.37%
EPS 28.75 20.61 13.85 6.50 26.88 19.60 13.51 65.21%
DPS 4.00 4.00 4.00 0.00 7.50 3.50 0.00 -
NAPS 2.09 1.98 1.91 1.88 1.77 1.75 1.73 13.39%
Adjusted Per Share Value based on latest NOSH - 467,369
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 453.94 343.99 219.08 101.84 418.90 302.32 199.31 72.84%
EPS 27.65 20.62 13.86 6.46 26.66 19.42 13.34 62.34%
DPS 4.00 4.00 4.00 0.00 7.43 3.47 0.00 -
NAPS 2.0905 1.9806 1.911 1.8683 1.7529 1.7338 1.7084 14.36%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 1.99 1.70 1.56 1.54 1.34 1.38 1.28 -
P/RPS 0.44 0.49 0.71 1.50 0.32 0.45 0.63 -21.23%
P/EPS 7.20 8.25 11.26 23.69 4.98 7.04 9.47 -16.65%
EY 13.89 12.12 8.88 4.22 20.09 14.20 10.55 20.06%
DY 2.01 2.35 2.56 0.00 5.60 2.54 0.00 -
P/NAPS 0.95 0.86 0.82 0.82 0.76 0.79 0.74 18.06%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 23/02/07 27/11/06 18/08/06 05/06/06 02/03/06 28/11/05 25/08/05 -
Price 2.15 1.75 1.69 1.54 1.53 1.34 1.44 -
P/RPS 0.47 0.51 0.77 1.50 0.36 0.44 0.71 -23.98%
P/EPS 7.78 8.49 12.20 23.69 5.68 6.84 10.66 -18.89%
EY 12.86 11.78 8.20 4.22 17.60 14.63 9.38 23.34%
DY 1.86 2.29 2.37 0.00 4.90 2.61 0.00 -
P/NAPS 1.03 0.88 0.88 0.82 0.86 0.77 0.83 15.43%

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