[BERNAS] QoQ TTM Result on 31-Dec-2000 [#4]

Stock
[BERNAS] PADIBERAS NASIONAL BHD
Announcement Date
06-Apr-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2000
Quarter
31-Dec-2000 [#4]
Profit Trend
QoQ- -28.34%
YoY- -47.67%
Quarter Report
Latest QR
Upcoming QR
BERNAS's Result
BERNAS's Financial Summary
View:
Show?
TTM Result
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Revenue 1,700,240 1,827,145 1,818,649 1,791,799 1,957,081 1,865,672 1,872,157 -6.21%
PBT 138,658 130,644 105,647 94,972 106,918 108,099 119,223 10.58%
Tax -50,350 -46,031 -36,485 -36,810 -25,749 -18,984 -17,140 104.97%
NP 88,308 84,613 69,162 58,162 81,169 89,115 102,083 -9.20%
-
NP to SH 88,308 84,613 69,162 58,162 81,169 89,115 102,083 -9.20%
-
Tax Rate 36.31% 35.23% 34.53% 38.76% 24.08% 17.56% 14.38% -
Total Cost 1,611,932 1,742,532 1,749,487 1,733,637 1,875,912 1,776,557 1,770,074 -6.04%
-
Net Worth 579,222 574,019 570,890 532,864 292,778 292,778 292,778 57.52%
Dividend
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Net Worth 579,222 574,019 570,890 532,864 292,778 292,778 292,778 57.52%
NOSH 292,536 292,867 292,764 292,782 292,778 292,778 292,778 -0.05%
Ratio Analysis
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
NP Margin 5.19% 4.63% 3.80% 3.25% 4.15% 4.78% 5.45% -
ROE 15.25% 14.74% 12.11% 10.91% 27.72% 30.44% 34.87% -
Per Share
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
RPS 581.21 623.88 621.20 611.99 668.45 637.23 639.44 -6.16%
EPS 30.19 28.89 23.62 19.87 27.72 30.44 34.87 -9.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.98 1.96 1.95 1.82 1.00 1.00 1.00 57.61%
Adjusted Per Share Value based on latest NOSH - 292,782
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
RPS 361.53 388.51 386.70 381.00 416.14 396.70 398.08 -6.21%
EPS 18.78 17.99 14.71 12.37 17.26 18.95 21.71 -9.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2316 1.2206 1.2139 1.133 0.6225 0.6225 0.6225 57.53%
Price Multiplier on Financial Quarter End Date
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Date 28/09/01 29/06/01 30/03/01 26/12/00 29/09/00 30/06/00 31/03/00 -
Price 1.56 1.35 1.25 1.32 1.81 2.44 3.48 -
P/RPS 0.27 0.22 0.20 0.22 0.27 0.38 0.54 -36.97%
P/EPS 5.17 4.67 5.29 6.64 6.53 8.02 9.98 -35.47%
EY 19.35 21.40 18.90 15.05 15.32 12.47 10.02 55.01%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 0.69 0.64 0.73 1.81 2.44 3.48 -62.75%
Price Multiplier on Announcement Date
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Date 30/11/01 30/08/01 05/07/01 06/04/01 22/01/01 16/11/00 - -
Price 1.84 1.72 1.39 1.18 1.75 1.70 0.00 -
P/RPS 0.32 0.28 0.22 0.19 0.26 0.27 0.00 -
P/EPS 6.10 5.95 5.88 5.94 6.31 5.59 0.00 -
EY 16.41 16.80 17.00 16.83 15.84 17.90 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.93 0.88 0.71 0.65 1.75 1.70 0.00 -

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