[BERNAS] QoQ Quarter Result on 31-Dec-2004 [#4]

Stock
[BERNAS] PADIBERAS NASIONAL BHD
Announcement Date
28-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- -65.45%
YoY- 132.26%
Quarter Report
Latest QR
Upcoming QR
BERNAS's Result
BERNAS's Financial Summary
View:
Show?
Quarter Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 484,441 486,187 451,165 481,224 481,785 513,326 488,640 -0.57%
PBT 42,048 46,209 45,033 4,521 44,058 53,554 57,263 -18.59%
Tax -11,745 -15,443 -10,754 4,526 -17,871 -11,016 -17,775 -24.11%
NP 30,303 30,766 34,279 9,047 26,187 42,538 39,488 -16.16%
-
NP to SH 28,583 29,514 33,229 9,047 26,187 42,538 39,488 -19.36%
-
Tax Rate 27.93% 33.42% 23.88% -100.11% 40.56% 20.57% 31.04% -
Total Cost 454,138 455,421 416,886 472,177 455,598 470,788 449,152 0.73%
-
Net Worth 814,690 804,054 775,033 718,591 699,210 680,074 652,951 15.88%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div - - - - 20,041 20,002 - -
Div Payout % - - - - 76.53% 47.02% - -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 814,690 804,054 775,033 718,591 699,210 680,074 652,951 15.88%
NOSH 465,537 464,771 464,092 449,119 445,357 444,493 444,184 3.17%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 6.26% 6.33% 7.60% 1.88% 5.44% 8.29% 8.08% -
ROE 3.51% 3.67% 4.29% 1.26% 3.75% 6.25% 6.05% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 104.06 104.61 97.21 107.15 108.18 115.49 110.01 -3.63%
EPS 6.14 6.35 7.16 2.84 5.88 9.57 8.89 -21.84%
DPS 0.00 0.00 0.00 0.00 4.50 4.50 0.00 -
NAPS 1.75 1.73 1.67 1.60 1.57 1.53 1.47 12.31%
Adjusted Per Share Value based on latest NOSH - 449,119
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 103.01 103.38 95.93 102.32 102.44 109.15 103.90 -0.57%
EPS 6.08 6.28 7.07 1.92 5.57 9.04 8.40 -19.36%
DPS 0.00 0.00 0.00 0.00 4.26 4.25 0.00 -
NAPS 1.7323 1.7097 1.648 1.528 1.4868 1.4461 1.3884 15.88%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 1.38 1.28 1.47 1.54 1.52 1.33 1.13 -
P/RPS 1.33 1.22 1.51 1.44 1.41 1.15 1.03 18.56%
P/EPS 22.48 20.16 20.53 76.45 25.85 13.90 12.71 46.20%
EY 4.45 4.96 4.87 1.31 3.87 7.20 7.87 -31.59%
DY 0.00 0.00 0.00 0.00 2.96 3.38 0.00 -
P/NAPS 0.79 0.74 0.88 0.96 0.97 0.87 0.77 1.72%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 28/11/05 25/08/05 30/05/05 28/02/05 30/11/04 25/08/04 26/05/04 -
Price 1.34 1.44 1.26 1.56 1.71 1.40 1.18 -
P/RPS 1.29 1.38 1.30 1.46 1.58 1.21 1.07 13.26%
P/EPS 21.82 22.68 17.60 77.44 29.08 14.63 13.27 39.27%
EY 4.58 4.41 5.68 1.29 3.44 6.84 7.53 -28.19%
DY 0.00 0.00 0.00 0.00 2.63 3.21 0.00 -
P/NAPS 0.77 0.83 0.75 0.97 1.09 0.92 0.80 -2.51%

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