[BERNAS] QoQ Quarter Result on 30-Sep-2001 [#3]

Stock
[BERNAS] PADIBERAS NASIONAL BHD
Announcement Date
30-Nov-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
30-Sep-2001 [#3]
Profit Trend
QoQ- 21.28%
YoY- 22.56%
Quarter Report
Latest QR
Upcoming QR
BERNAS's Result
BERNAS's Financial Summary
View:
Show?
Quarter Result
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Revenue 416,714 494,537 486,967 348,372 414,243 432,176 505,449 -12.10%
PBT 34,729 30,909 47,686 32,887 30,463 32,712 42,595 -12.75%
Tax -9,239 -13,201 -15,358 -12,819 -13,916 -7,504 -16,111 -31.04%
NP 25,490 17,708 32,328 20,068 16,547 25,208 26,484 -2.52%
-
NP to SH 25,490 17,708 32,328 20,068 16,547 25,208 26,484 -2.52%
-
Tax Rate 26.60% 42.71% 32.21% 38.98% 45.68% 22.94% 37.82% -
Total Cost 391,224 476,829 454,639 328,304 397,696 406,968 478,965 -12.65%
-
Net Worth 633,532 629,292 602,675 579,222 574,019 570,890 532,864 12.26%
Dividend
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Net Worth 633,532 629,292 602,675 579,222 574,019 570,890 532,864 12.26%
NOSH 297,432 292,694 292,561 292,536 292,867 292,764 292,782 1.05%
Ratio Analysis
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
NP Margin 6.12% 3.58% 6.64% 5.76% 3.99% 5.83% 5.24% -
ROE 4.02% 2.81% 5.36% 3.46% 2.88% 4.42% 4.97% -
Per Share
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
RPS 140.10 168.96 166.45 119.09 141.44 147.62 172.64 -13.03%
EPS 8.57 6.05 11.05 6.86 5.65 8.61 9.05 -3.57%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.13 2.15 2.06 1.98 1.96 1.95 1.82 11.08%
Adjusted Per Share Value based on latest NOSH - 292,536
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
RPS 88.61 105.15 103.55 74.08 88.08 91.89 107.48 -12.10%
EPS 5.42 3.77 6.87 4.27 3.52 5.36 5.63 -2.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3471 1.3381 1.2815 1.2316 1.2206 1.2139 1.133 12.26%
Price Multiplier on Financial Quarter End Date
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Date 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 30/03/01 26/12/00 -
Price 2.22 2.25 1.86 1.56 1.35 1.25 1.32 -
P/RPS 1.58 1.33 1.12 1.31 0.95 0.85 0.76 63.10%
P/EPS 25.90 37.19 16.83 22.74 23.89 14.52 14.59 46.76%
EY 3.86 2.69 5.94 4.40 4.19 6.89 6.85 -31.84%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.04 1.05 0.90 0.79 0.69 0.64 0.73 26.69%
Price Multiplier on Announcement Date
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Date 30/08/02 31/05/02 04/03/02 30/11/01 30/08/01 05/07/01 06/04/01 -
Price 2.22 2.19 1.98 1.84 1.72 1.39 1.18 -
P/RPS 1.58 1.30 1.19 1.55 1.22 0.94 0.68 75.69%
P/EPS 25.90 36.20 17.92 26.82 30.44 16.14 13.04 58.20%
EY 3.86 2.76 5.58 3.73 3.28 6.19 7.67 -36.80%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.04 1.02 0.96 0.93 0.88 0.71 0.65 36.91%

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