[BERNAS] QoQ TTM Result on 30-Jun-2006 [#2]

Stock
[BERNAS] PADIBERAS NASIONAL BHD
Announcement Date
18-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- 4.31%
YoY- 30.45%
Quarter Report
Latest QR
Upcoming QR
BERNAS's Result
BERNAS's Financial Summary
View:
Show?
TTM Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 2,177,168 2,134,845 2,166,047 2,063,052 1,997,850 1,970,072 1,903,017 9.39%
PBT 170,907 178,205 171,045 167,142 164,761 166,139 137,811 15.44%
Tax -37,734 -42,979 -34,219 -34,139 -37,215 -35,523 -33,416 8.44%
NP 133,173 135,226 136,826 133,003 127,546 130,616 104,395 17.64%
-
NP to SH 127,079 130,047 131,020 127,815 122,539 125,389 100,373 17.04%
-
Tax Rate 22.08% 24.12% 20.01% 20.43% 22.59% 21.38% 24.25% -
Total Cost 2,043,995 1,999,619 2,029,221 1,930,049 1,870,304 1,839,456 1,798,622 8.90%
-
Net Worth 940,343 470,297 470,236 470,135 878,654 465,907 814,690 10.04%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div 42,320 42,320 37,441 37,441 18,636 18,636 - -
Div Payout % 33.30% 32.54% 28.58% 29.29% 15.21% 14.86% - -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 940,343 470,297 470,236 470,135 878,654 465,907 814,690 10.04%
NOSH 470,171 470,297 470,236 470,135 467,369 465,907 465,537 0.66%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin 6.12% 6.33% 6.32% 6.45% 6.38% 6.63% 5.49% -
ROE 13.51% 27.65% 27.86% 27.19% 13.95% 26.91% 12.32% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 463.06 453.94 460.63 438.82 427.47 422.85 408.78 8.67%
EPS 27.03 27.65 27.86 27.19 26.22 26.91 21.56 16.28%
DPS 9.00 9.00 8.00 8.00 4.00 4.00 0.00 -
NAPS 2.00 1.00 1.00 1.00 1.88 1.00 1.75 9.31%
Adjusted Per Share Value based on latest NOSH - 470,135
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 462.94 453.94 460.57 438.67 424.81 418.90 404.64 9.39%
EPS 27.02 27.65 27.86 27.18 26.06 26.66 21.34 17.05%
DPS 9.00 9.00 7.96 7.96 3.96 3.96 0.00 -
NAPS 1.9995 1.00 0.9999 0.9997 1.8683 0.9907 1.7323 10.04%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 1.99 1.99 1.70 1.56 1.54 1.34 1.38 -
P/RPS 0.43 0.44 0.37 0.36 0.36 0.32 0.34 16.96%
P/EPS 7.36 7.20 6.10 5.74 5.87 4.98 6.40 9.77%
EY 13.58 13.90 16.39 17.43 17.03 20.08 15.62 -8.91%
DY 4.52 4.52 4.71 5.13 2.60 2.99 0.00 -
P/NAPS 1.00 1.99 1.70 1.56 0.82 1.34 0.79 17.03%
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 22/05/07 23/02/07 27/11/06 18/08/06 05/06/06 02/03/06 28/11/05 -
Price 2.05 2.15 1.75 1.69 1.54 1.53 1.34 -
P/RPS 0.44 0.47 0.38 0.39 0.36 0.36 0.33 21.16%
P/EPS 7.58 7.78 6.28 6.22 5.87 5.69 6.22 14.10%
EY 13.18 12.86 15.92 16.09 17.03 17.59 16.09 -12.46%
DY 4.39 4.19 4.57 4.73 2.60 2.61 0.00 -
P/NAPS 1.03 2.15 1.75 1.69 0.82 1.53 0.77 21.42%

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