[BERNAS] QoQ TTM Result on 31-Dec-2001 [#4]

Stock
[BERNAS] PADIBERAS NASIONAL BHD
Announcement Date
04-Mar-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
31-Dec-2001 [#4]
Profit Trend
QoQ- -0.82%
YoY- 50.59%
Quarter Report
Latest QR
Upcoming QR
BERNAS's Result
BERNAS's Financial Summary
View:
Show?
TTM Result
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Revenue 1,747,063 1,744,695 1,742,224 1,679,863 1,700,240 1,827,145 1,818,649 -2.63%
PBT 84,147 130,711 126,444 128,246 138,658 130,644 105,647 -14.06%
Tax -25,132 -36,721 -43,132 -40,658 -50,350 -46,031 -36,485 -21.98%
NP 59,015 93,990 83,312 87,588 88,308 84,613 69,162 -10.02%
-
NP to SH 59,015 93,990 83,312 87,588 88,308 84,613 69,162 -10.02%
-
Tax Rate 29.87% 28.09% 34.11% 31.70% 36.31% 35.23% 34.53% -
Total Cost 1,688,048 1,650,705 1,658,912 1,592,275 1,611,932 1,742,532 1,749,487 -2.35%
-
Net Worth 616,647 594,865 585,388 585,122 579,222 574,019 570,890 5.26%
Dividend
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Div 21,064 21,064 21,064 21,064 - - - -
Div Payout % 35.69% 22.41% 25.28% 24.05% - - - -
Equity
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Net Worth 616,647 594,865 585,388 585,122 579,222 574,019 570,890 5.26%
NOSH 443,630 297,432 292,694 292,561 292,536 292,867 292,764 31.89%
Ratio Analysis
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
NP Margin 3.38% 5.39% 4.78% 5.21% 5.19% 4.63% 3.80% -
ROE 9.57% 15.80% 14.23% 14.97% 15.25% 14.74% 12.11% -
Per Share
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 393.81 586.58 595.24 574.19 581.21 623.88 621.20 -26.18%
EPS 13.30 31.60 28.46 29.94 30.19 28.89 23.62 -31.78%
DPS 4.75 7.20 7.20 7.20 0.00 0.00 0.00 -
NAPS 1.39 2.00 2.00 2.00 1.98 1.96 1.95 -20.18%
Adjusted Per Share Value based on latest NOSH - 292,561
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 371.48 370.98 370.45 357.19 361.53 388.51 386.70 -2.63%
EPS 12.55 19.99 17.71 18.62 18.78 17.99 14.71 -10.03%
DPS 4.48 4.48 4.48 4.48 0.00 0.00 0.00 -
NAPS 1.3112 1.2649 1.2447 1.2442 1.2316 1.2206 1.2139 5.26%
Price Multiplier on Financial Quarter End Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 30/03/01 -
Price 1.26 2.22 2.25 1.86 1.56 1.35 1.25 -
P/RPS 0.32 0.38 0.38 0.32 0.27 0.22 0.20 36.75%
P/EPS 9.47 7.03 7.90 6.21 5.17 4.67 5.29 47.38%
EY 10.56 14.23 12.65 16.10 19.35 21.40 18.90 -32.13%
DY 3.77 3.24 3.20 3.87 0.00 0.00 0.00 -
P/NAPS 0.91 1.11 1.13 0.93 0.79 0.69 0.64 26.41%
Price Multiplier on Announcement Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 18/12/02 30/08/02 31/05/02 04/03/02 30/11/01 30/08/01 05/07/01 -
Price 1.23 2.22 2.19 1.98 1.84 1.72 1.39 -
P/RPS 0.31 0.38 0.37 0.34 0.32 0.28 0.22 25.66%
P/EPS 9.25 7.03 7.69 6.61 6.10 5.95 5.88 35.22%
EY 10.82 14.23 13.00 15.12 16.41 16.80 17.00 -25.98%
DY 3.86 3.24 3.29 3.64 0.00 0.00 0.00 -
P/NAPS 0.88 1.11 1.10 0.99 0.93 0.88 0.71 15.36%

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