[BERNAS] YoY Annualized Quarter Result on 30-Sep-2004 [#3]

Stock
[BERNAS] PADIBERAS NASIONAL BHD
Announcement Date
30-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- -12.05%
YoY- 1081.61%
Quarter Report
Latest QR
Upcoming QR
BERNAS's Result
BERNAS's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Revenue 2,221,174 2,157,024 1,895,724 1,978,334 1,807,726 1,682,654 1,593,054 5.69%
PBT 150,920 184,261 177,720 206,500 37,753 69,284 128,082 2.77%
Tax -33,033 -48,850 -50,589 -62,217 -25,542 -31,561 -45,652 -5.24%
NP 117,886 135,410 127,130 144,282 12,210 37,722 82,430 6.14%
-
NP to SH 112,762 129,276 121,768 144,282 12,210 37,722 82,430 5.35%
-
Tax Rate 21.89% 26.51% 28.47% 30.13% 67.66% 45.55% 35.64% -
Total Cost 2,103,288 2,021,613 1,768,593 1,834,052 1,795,516 1,644,932 1,510,624 5.66%
-
Net Worth 1,021,161 931,464 815,410 699,435 635,725 617,360 579,316 9.90%
Dividend
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Div 29,990 25,089 21,744 26,730 - - - -
Div Payout % 26.60% 19.41% 17.86% 18.53% - - - -
Equity
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Net Worth 1,021,161 931,464 815,410 699,435 635,725 617,360 579,316 9.90%
NOSH 449,851 470,436 465,948 445,500 444,563 444,144 292,584 7.42%
Ratio Analysis
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
NP Margin 5.31% 6.28% 6.71% 7.29% 0.68% 2.24% 5.17% -
ROE 11.04% 13.88% 14.93% 20.63% 1.92% 6.11% 14.23% -
Per Share
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 493.76 458.52 406.85 444.07 406.63 378.85 544.48 -1.61%
EPS 25.07 27.48 26.13 32.39 2.75 8.49 28.17 -1.92%
DPS 6.67 5.33 4.67 6.00 0.00 0.00 0.00 -
NAPS 2.27 1.98 1.75 1.57 1.43 1.39 1.98 2.30%
Adjusted Per Share Value based on latest NOSH - 445,357
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 472.29 458.65 403.09 420.66 384.38 357.79 338.74 5.69%
EPS 23.98 27.49 25.89 30.68 2.60 8.02 17.53 5.35%
DPS 6.38 5.33 4.62 5.68 0.00 0.00 0.00 -
NAPS 2.1713 1.9806 1.7338 1.4872 1.3518 1.3127 1.2318 9.90%
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 -
Price 2.05 1.70 1.38 1.52 1.09 1.26 1.56 -
P/RPS 0.42 0.37 0.34 0.34 0.27 0.33 0.29 6.36%
P/EPS 8.18 6.19 5.28 4.69 39.68 14.84 5.54 6.70%
EY 12.23 16.16 18.94 21.31 2.52 6.74 18.06 -6.28%
DY 3.25 3.14 3.38 3.95 0.00 0.00 0.00 -
P/NAPS 0.90 0.86 0.79 0.97 0.76 0.91 0.79 2.19%
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 29/11/07 27/11/06 28/11/05 30/11/04 12/12/03 18/12/02 30/11/01 -
Price 2.15 1.75 1.34 1.71 1.02 1.23 1.84 -
P/RPS 0.44 0.38 0.33 0.39 0.25 0.32 0.34 4.38%
P/EPS 8.58 6.37 5.13 5.28 37.14 14.48 6.53 4.65%
EY 11.66 15.70 19.50 18.94 2.69 6.91 15.31 -4.43%
DY 3.10 3.05 3.48 3.51 0.00 0.00 0.00 -
P/NAPS 0.95 0.88 0.77 1.09 0.71 0.88 0.93 0.35%

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