[BERNAS] QoQ TTM 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- 46.26%
YoY- 721.05%
Quarter Report
Latest QR
Upcoming QR
BERNAS's Result
BERNAS's Financial Summary
View:
Show?
TTM Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 1,903,017 1,900,361 1,927,500 1,964,975 1,952,694 1,950,143 1,902,607 0.01%
PBT 137,811 139,821 147,166 159,396 123,122 109,315 58,335 77.28%
Tax -33,416 -39,542 -35,115 -42,136 -42,949 -35,787 -31,412 4.20%
NP 104,395 100,279 112,051 117,260 80,173 73,528 26,923 146.61%
-
NP to SH 100,373 97,977 111,001 117,260 80,173 73,528 26,923 140.24%
-
Tax Rate 24.25% 28.28% 23.86% 26.43% 34.88% 32.74% 53.85% -
Total Cost 1,798,622 1,800,082 1,815,449 1,847,715 1,872,521 1,876,615 1,875,684 -2.75%
-
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 - 15,498 35,500 35,500 35,500 20,002 - -
Div Payout % - 15.82% 31.98% 30.28% 44.28% 27.20% - -
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 5.49% 5.28% 5.81% 5.97% 4.11% 3.77% 1.42% -
ROE 12.32% 12.19% 14.32% 16.32% 11.47% 10.81% 4.12% -
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 408.78 408.88 415.33 437.52 438.46 438.73 428.34 -3.06%
EPS 21.56 21.08 23.92 26.11 18.00 16.54 6.06 132.87%
DPS 0.00 3.33 7.65 7.98 7.98 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 404.64 404.08 409.85 417.82 415.21 414.66 404.56 0.01%
EPS 21.34 20.83 23.60 24.93 17.05 15.63 5.72 140.35%
DPS 0.00 3.30 7.55 7.55 7.55 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 0.34 0.31 0.35 0.35 0.35 0.30 0.26 19.56%
P/EPS 6.40 6.07 6.15 5.90 8.44 8.04 18.64 -50.93%
EY 15.62 16.47 16.27 16.95 11.84 12.44 5.36 103.88%
DY 0.00 2.61 5.20 5.18 5.25 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 0.33 0.35 0.30 0.36 0.39 0.32 0.28 11.56%
P/EPS 6.22 6.83 5.27 5.97 9.50 8.46 19.47 -53.23%
EY 16.09 14.64 18.98 16.74 10.53 11.82 5.14 113.84%
DY 0.00 2.32 6.07 5.12 4.67 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