[BERNAS] QoQ TTM Result on 30-Jun-2004 [#2]

Stock
[BERNAS] PADIBERAS NASIONAL BHD
Announcement Date
25-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- 173.1%
YoY- 364.85%
Quarter Report
Latest QR
Upcoming QR
BERNAS's Result
BERNAS's Financial Summary
View:
Show?
TTM Result
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Revenue 1,927,500 1,964,975 1,952,694 1,950,143 1,902,607 1,824,738 1,857,604 2.49%
PBT 147,166 159,396 123,122 109,315 58,335 -3,438 35,395 158.34%
Tax -35,115 -42,136 -42,949 -35,787 -31,412 -15,443 -28,709 14.35%
NP 112,051 117,260 80,173 73,528 26,923 -18,881 6,686 553.76%
-
NP to SH 111,001 117,260 80,173 73,528 26,923 -18,881 6,686 549.67%
-
Tax Rate 23.86% 26.43% 34.88% 32.74% 53.85% - 81.11% -
Total Cost 1,815,449 1,847,715 1,872,521 1,876,615 1,875,684 1,843,619 1,850,918 -1.28%
-
Net Worth 775,033 718,591 699,210 680,074 652,951 618,290 635,114 14.18%
Dividend
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Div 35,500 35,500 35,500 20,002 - - - -
Div Payout % 31.98% 30.28% 44.28% 27.20% - - - -
Equity
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Net Worth 775,033 718,591 699,210 680,074 652,951 618,290 635,114 14.18%
NOSH 464,092 449,119 445,357 444,493 444,184 444,813 444,136 2.97%
Ratio Analysis
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
NP Margin 5.81% 5.97% 4.11% 3.77% 1.42% -1.03% 0.36% -
ROE 14.32% 16.32% 11.47% 10.81% 4.12% -3.05% 1.05% -
Per Share
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 415.33 437.52 438.46 438.73 428.34 410.23 418.25 -0.46%
EPS 23.92 26.11 18.00 16.54 6.06 -4.24 1.51 529.68%
DPS 7.65 7.98 7.98 4.50 0.00 0.00 0.00 -
NAPS 1.67 1.60 1.57 1.53 1.47 1.39 1.43 10.88%
Adjusted Per Share Value based on latest NOSH - 444,493
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 409.85 417.82 415.21 414.66 404.56 388.00 394.99 2.49%
EPS 23.60 24.93 17.05 15.63 5.72 -4.01 1.42 550.13%
DPS 7.55 7.55 7.55 4.25 0.00 0.00 0.00 -
NAPS 1.648 1.528 1.4868 1.4461 1.3884 1.3147 1.3505 14.17%
Price Multiplier on Financial Quarter End Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 -
Price 1.47 1.54 1.52 1.33 1.13 1.03 1.09 -
P/RPS 0.35 0.35 0.35 0.30 0.26 0.25 0.26 21.89%
P/EPS 6.15 5.90 8.44 8.04 18.64 -24.27 72.41 -80.64%
EY 16.27 16.95 11.84 12.44 5.36 -4.12 1.38 417.23%
DY 5.20 5.18 5.25 3.38 0.00 0.00 0.00 -
P/NAPS 0.88 0.96 0.97 0.87 0.77 0.74 0.76 10.25%
Price Multiplier on Announcement Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 30/05/05 28/02/05 30/11/04 25/08/04 26/05/04 01/03/04 12/12/03 -
Price 1.26 1.56 1.71 1.40 1.18 1.16 1.02 -
P/RPS 0.30 0.36 0.39 0.32 0.28 0.28 0.24 16.02%
P/EPS 5.27 5.97 9.50 8.46 19.47 -27.33 67.76 -81.75%
EY 18.98 16.74 10.53 11.82 5.14 -3.66 1.48 447.03%
DY 6.07 5.12 4.67 3.21 0.00 0.00 0.00 -
P/NAPS 0.75 0.97 1.09 0.92 0.80 0.83 0.71 3.71%

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