[BERNAS] QoQ Cumulative Quarter Result on 31-Mar-2007 [#1]

Stock
[BERNAS] PADIBERAS NASIONAL BHD
Announcement Date
22-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- -78.92%
YoY- -9.77%
Quarter Report
Latest QR
Upcoming QR
BERNAS's Result
BERNAS's Financial Summary
View:
Show?
Cumulative Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 2,240,063 1,665,881 1,097,933 521,266 2,134,845 1,617,768 1,030,332 67.58%
PBT 145,139 113,190 77,639 36,357 178,205 138,196 92,245 35.16%
Tax -37,796 -24,775 -18,392 -7,201 -42,979 -36,638 -24,813 32.28%
NP 107,343 88,415 59,247 29,156 135,226 101,558 67,432 36.21%
-
NP to SH 103,586 84,572 56,946 27,411 130,047 96,957 65,169 36.08%
-
Tax Rate 26.04% 21.89% 23.69% 19.81% 24.12% 26.51% 26.90% -
Total Cost 2,132,720 1,577,466 1,038,686 492,110 1,999,619 1,516,210 962,900 69.67%
-
Net Worth 963,467 1,021,161 976,992 1,006,167 983,135 931,464 898,720 4.73%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div 17,924 22,492 22,615 - 18,815 18,817 18,821 -3.19%
Div Payout % 17.30% 26.60% 39.71% - 14.47% 19.41% 28.88% -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 963,467 1,021,161 976,992 1,006,167 983,135 931,464 898,720 4.73%
NOSH 448,124 449,851 452,311 470,171 470,399 470,436 470,534 -3.19%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 4.79% 5.31% 5.40% 5.59% 6.33% 6.28% 6.54% -
ROE 10.75% 8.28% 5.83% 2.72% 13.23% 10.41% 7.25% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 499.88 370.32 242.74 110.87 453.84 343.89 218.97 73.11%
EPS 22.82 18.80 12.59 5.83 28.75 20.61 13.85 39.37%
DPS 4.00 5.00 5.00 0.00 4.00 4.00 4.00 0.00%
NAPS 2.15 2.27 2.16 2.14 2.09 1.98 1.91 8.18%
Adjusted Per Share Value based on latest NOSH - 470,171
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 476.31 354.22 233.46 110.84 453.94 343.99 219.08 67.58%
EPS 22.03 17.98 12.11 5.83 27.65 20.62 13.86 36.08%
DPS 3.81 4.78 4.81 0.00 4.00 4.00 4.00 -3.18%
NAPS 2.0486 2.1713 2.0774 2.1394 2.0905 1.9806 1.911 4.73%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 2.11 2.05 2.22 1.99 1.99 1.70 1.56 -
P/RPS 0.42 0.55 0.91 1.79 0.44 0.49 0.71 -29.46%
P/EPS 9.13 10.90 17.63 34.13 7.20 8.25 11.26 -13.01%
EY 10.96 9.17 5.67 2.93 13.89 12.12 8.88 15.01%
DY 1.90 2.44 2.25 0.00 2.01 2.35 2.56 -17.98%
P/NAPS 0.98 0.90 1.03 0.93 0.95 0.86 0.82 12.58%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 26/02/08 29/11/07 24/08/07 22/05/07 23/02/07 27/11/06 18/08/06 -
Price 2.05 2.15 1.93 2.05 2.15 1.75 1.69 -
P/RPS 0.41 0.58 0.80 1.85 0.47 0.51 0.77 -34.23%
P/EPS 8.87 11.44 15.33 35.16 7.78 8.49 12.20 -19.09%
EY 11.28 8.74 6.52 2.84 12.86 11.78 8.20 23.61%
DY 1.95 2.33 2.59 0.00 1.86 2.29 2.37 -12.16%
P/NAPS 0.95 0.95 0.89 0.96 1.03 0.88 0.88 5.22%

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