[BERNAS] QoQ TTM Result on 31-Mar-2005 [#1]

Stock
[BERNAS] PADIBERAS NASIONAL BHD
Announcement Date
30-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- -5.34%
YoY- 312.29%
Quarter Report
Latest QR
Upcoming QR
BERNAS's Result
BERNAS's Financial Summary
View:
Show?
TTM Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 1,970,072 1,903,017 1,900,361 1,927,500 1,964,975 1,952,694 1,950,143 0.67%
PBT 166,139 137,811 139,821 147,166 159,396 123,122 109,315 32.08%
Tax -35,523 -33,416 -39,542 -35,115 -42,136 -42,949 -35,787 -0.49%
NP 130,616 104,395 100,279 112,051 117,260 80,173 73,528 46.52%
-
NP to SH 125,389 100,373 97,977 111,001 117,260 80,173 73,528 42.59%
-
Tax Rate 21.38% 24.25% 28.28% 23.86% 26.43% 34.88% 32.74% -
Total Cost 1,839,456 1,798,622 1,800,082 1,815,449 1,847,715 1,872,521 1,876,615 -1.32%
-
Net Worth 465,907 814,690 804,054 775,033 718,591 699,210 680,074 -22.23%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div 18,636 - 15,498 35,500 35,500 35,500 20,002 -4.59%
Div Payout % 14.86% - 15.82% 31.98% 30.28% 44.28% 27.20% -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 465,907 814,690 804,054 775,033 718,591 699,210 680,074 -22.23%
NOSH 465,907 465,537 464,771 464,092 449,119 445,357 444,493 3.17%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 6.63% 5.49% 5.28% 5.81% 5.97% 4.11% 3.77% -
ROE 26.91% 12.32% 12.19% 14.32% 16.32% 11.47% 10.81% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 422.85 408.78 408.88 415.33 437.52 438.46 438.73 -2.42%
EPS 26.91 21.56 21.08 23.92 26.11 18.00 16.54 38.20%
DPS 4.00 0.00 3.33 7.65 7.98 7.98 4.50 -7.53%
NAPS 1.00 1.75 1.73 1.67 1.60 1.57 1.53 -24.62%
Adjusted Per Share Value based on latest NOSH - 464,092
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 418.90 404.64 404.08 409.85 417.82 415.21 414.66 0.67%
EPS 26.66 21.34 20.83 23.60 24.93 17.05 15.63 42.61%
DPS 3.96 0.00 3.30 7.55 7.55 7.55 4.25 -4.59%
NAPS 0.9907 1.7323 1.7097 1.648 1.528 1.4868 1.4461 -22.23%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 1.34 1.38 1.28 1.47 1.54 1.52 1.33 -
P/RPS 0.32 0.34 0.31 0.35 0.35 0.35 0.30 4.38%
P/EPS 4.98 6.40 6.07 6.15 5.90 8.44 8.04 -27.27%
EY 20.08 15.62 16.47 16.27 16.95 11.84 12.44 37.48%
DY 2.99 0.00 2.61 5.20 5.18 5.25 3.38 -7.82%
P/NAPS 1.34 0.79 0.74 0.88 0.96 0.97 0.87 33.26%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 02/03/06 28/11/05 25/08/05 30/05/05 28/02/05 30/11/04 25/08/04 -
Price 1.53 1.34 1.44 1.26 1.56 1.71 1.40 -
P/RPS 0.36 0.33 0.35 0.30 0.36 0.39 0.32 8.14%
P/EPS 5.69 6.22 6.83 5.27 5.97 9.50 8.46 -23.17%
EY 17.59 16.09 14.64 18.98 16.74 10.53 11.82 30.25%
DY 2.61 0.00 2.32 6.07 5.12 4.67 3.21 -12.85%
P/NAPS 1.53 0.77 0.83 0.75 0.97 1.09 0.92 40.23%

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