[BERNAS] QoQ Quarter Result on 30-Jun-2005 [#2]

Stock
[BERNAS] PADIBERAS NASIONAL BHD
Announcement Date
25-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- -11.18%
YoY- -30.62%
Quarter Report
Latest QR
Upcoming QR
BERNAS's Result
BERNAS's Financial Summary
View:
Show?
Quarter Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 478,943 548,279 484,441 486,187 451,165 481,224 481,785 -0.39%
PBT 43,655 32,849 42,048 46,209 45,033 4,521 44,058 -0.61%
Tax -12,446 2,419 -11,745 -15,443 -10,754 4,526 -17,871 -21.44%
NP 31,209 35,268 30,303 30,766 34,279 9,047 26,187 12.41%
-
NP to SH 30,379 34,063 28,583 29,514 33,229 9,047 26,187 10.41%
-
Tax Rate 28.51% -7.36% 27.93% 33.42% 23.88% -100.11% 40.56% -
Total Cost 447,734 513,011 454,138 455,421 416,886 472,177 455,598 -1.15%
-
Net Worth 878,654 465,907 814,690 804,054 775,033 718,591 699,210 16.46%
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div - 18,636 - - - - 20,041 -
Div Payout % - 54.71% - - - - 76.53% -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 878,654 465,907 814,690 804,054 775,033 718,591 699,210 16.46%
NOSH 467,369 465,907 465,537 464,771 464,092 449,119 445,357 3.27%
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin 6.52% 6.43% 6.26% 6.33% 7.60% 1.88% 5.44% -
ROE 3.46% 7.31% 3.51% 3.67% 4.29% 1.26% 3.75% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 102.48 117.68 104.06 104.61 97.21 107.15 108.18 -3.54%
EPS 6.50 7.30 6.14 6.35 7.16 2.84 5.88 6.91%
DPS 0.00 4.00 0.00 0.00 0.00 0.00 4.50 -
NAPS 1.88 1.00 1.75 1.73 1.67 1.60 1.57 12.77%
Adjusted Per Share Value based on latest NOSH - 464,771
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 101.84 116.58 103.01 103.38 95.93 102.32 102.44 -0.39%
EPS 6.46 7.24 6.08 6.28 7.07 1.92 5.57 10.39%
DPS 0.00 3.96 0.00 0.00 0.00 0.00 4.26 -
NAPS 1.8683 0.9907 1.7323 1.7097 1.648 1.528 1.4868 16.46%
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 -
Price 1.54 1.34 1.38 1.28 1.47 1.54 1.52 -
P/RPS 1.50 1.14 1.33 1.22 1.51 1.44 1.41 4.21%
P/EPS 23.69 18.33 22.48 20.16 20.53 76.45 25.85 -5.65%
EY 4.22 5.46 4.45 4.96 4.87 1.31 3.87 5.94%
DY 0.00 2.99 0.00 0.00 0.00 0.00 2.96 -
P/NAPS 0.82 1.34 0.79 0.74 0.88 0.96 0.97 -10.60%
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 05/06/06 02/03/06 28/11/05 25/08/05 30/05/05 28/02/05 30/11/04 -
Price 1.54 1.53 1.34 1.44 1.26 1.56 1.71 -
P/RPS 1.50 1.30 1.29 1.38 1.30 1.46 1.58 -3.40%
P/EPS 23.69 20.93 21.82 22.68 17.60 77.44 29.08 -12.78%
EY 4.22 4.78 4.58 4.41 5.68 1.29 3.44 14.61%
DY 0.00 2.61 0.00 0.00 0.00 0.00 2.63 -
P/NAPS 0.82 1.53 0.77 0.83 0.75 0.97 1.09 -17.29%

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