[BERNAS] QoQ TTM Result on 31-Mar-2004 [#1]

Stock
[BERNAS] PADIBERAS NASIONAL BHD
Announcement Date
26-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- 242.59%
YoY- 662.69%
Quarter Report
Latest QR
Upcoming QR
BERNAS's Result
BERNAS's Financial Summary
View:
Show?
TTM Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 1,964,975 1,952,694 1,950,143 1,902,607 1,824,738 1,857,604 1,729,110 8.85%
PBT 159,396 123,122 109,315 58,335 -3,438 35,395 -8,532 -
Tax -42,136 -42,949 -35,787 -31,412 -15,443 -28,709 -19,230 68.29%
NP 117,260 80,173 73,528 26,923 -18,881 6,686 -27,762 -
-
NP to SH 117,260 80,173 73,528 26,923 -18,881 6,686 -27,762 -
-
Tax Rate 26.43% 34.88% 32.74% 53.85% - 81.11% - -
Total Cost 1,847,715 1,872,521 1,876,615 1,875,684 1,843,619 1,850,918 1,756,872 3.40%
-
Net Worth 718,591 699,210 680,074 652,951 618,290 635,114 605,629 12.01%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div 35,500 35,500 20,002 - - - - -
Div Payout % 30.28% 44.28% 27.20% - - - - -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 718,591 699,210 680,074 652,951 618,290 635,114 605,629 12.01%
NOSH 449,119 445,357 444,493 444,184 444,813 444,136 442,065 1.05%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin 5.97% 4.11% 3.77% 1.42% -1.03% 0.36% -1.61% -
ROE 16.32% 11.47% 10.81% 4.12% -3.05% 1.05% -4.58% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 437.52 438.46 438.73 428.34 410.23 418.25 391.14 7.71%
EPS 26.11 18.00 16.54 6.06 -4.24 1.51 -6.28 -
DPS 7.98 7.98 4.50 0.00 0.00 0.00 0.00 -
NAPS 1.60 1.57 1.53 1.47 1.39 1.43 1.37 10.84%
Adjusted Per Share Value based on latest NOSH - 444,184
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 417.82 415.21 414.66 404.56 388.00 394.99 367.67 8.85%
EPS 24.93 17.05 15.63 5.72 -4.01 1.42 -5.90 -
DPS 7.55 7.55 4.25 0.00 0.00 0.00 0.00 -
NAPS 1.528 1.4868 1.4461 1.3884 1.3147 1.3505 1.2878 12.01%
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 -
Price 1.54 1.52 1.33 1.13 1.03 1.09 1.15 -
P/RPS 0.35 0.35 0.30 0.26 0.25 0.26 0.29 13.29%
P/EPS 5.90 8.44 8.04 18.64 -24.27 72.41 -18.31 -
EY 16.95 11.84 12.44 5.36 -4.12 1.38 -5.46 -
DY 5.18 5.25 3.38 0.00 0.00 0.00 0.00 -
P/NAPS 0.96 0.97 0.87 0.77 0.74 0.76 0.84 9.26%
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 28/02/05 30/11/04 25/08/04 26/05/04 01/03/04 12/12/03 29/08/03 -
Price 1.56 1.71 1.40 1.18 1.16 1.02 1.21 -
P/RPS 0.36 0.39 0.32 0.28 0.28 0.24 0.31 10.43%
P/EPS 5.97 9.50 8.46 19.47 -27.33 67.76 -19.27 -
EY 16.74 10.53 11.82 5.14 -3.66 1.48 -5.19 -
DY 5.12 4.67 3.21 0.00 0.00 0.00 0.00 -
P/NAPS 0.97 1.09 0.92 0.80 0.83 0.71 0.88 6.67%

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