[BERNAS] YoY Annualized Quarter Result on 31-Dec-2002 [#4]

Stock
[BERNAS] PADIBERAS NASIONAL BHD
Announcement Date
28-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- -4.42%
YoY- -58.7%
Quarter Report
Latest QR
Upcoming QR
BERNAS's Result
BERNAS's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Revenue 1,970,072 1,964,975 1,824,738 1,763,800 1,681,758 1,791,799 1,902,191 -0.03%
PBT 166,139 159,396 -3,438 59,043 137,206 94,972 120,466 -0.34%
Tax -35,523 -42,137 -15,444 -22,986 -49,900 -36,810 -9,311 -1.41%
NP 130,616 117,259 -18,882 36,057 87,306 58,162 111,155 -0.17%
-
NP to SH 125,389 117,259 -18,882 36,057 87,306 58,162 111,155 -0.12%
-
Tax Rate 21.38% 26.44% - 38.93% 36.37% 38.76% 7.73% -
Total Cost 1,839,456 1,847,716 1,843,620 1,727,743 1,594,452 1,733,637 1,791,036 -0.02%
-
Net Worth 824,400 763,623 609,578 615,528 602,917 532,832 477,391 -0.57%
Dividend
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Div 34,932 20,213 - - - - - -100.00%
Div Payout % 27.86% 17.24% - - - - - -
Equity
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Net Worth 824,400 763,623 609,578 615,528 602,917 532,832 477,391 -0.57%
NOSH 465,762 449,190 444,947 442,826 292,678 292,765 292,662 -0.49%
Ratio Analysis
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
NP Margin 6.63% 5.97% -1.03% 2.04% 5.19% 3.25% 5.84% -
ROE 15.21% 15.36% -3.10% 5.86% 14.48% 10.92% 23.28% -
Per Share
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 422.98 437.45 410.10 398.31 574.61 612.03 649.96 0.45%
EPS 26.88 26.10 -3.84 8.15 29.83 19.88 37.98 0.36%
DPS 7.50 4.50 0.00 0.00 0.00 0.00 0.00 -100.00%
NAPS 1.77 1.70 1.37 1.39 2.06 1.82 1.6312 -0.08%
Adjusted Per Share Value based on latest NOSH - 442,481
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 418.90 417.82 388.00 375.04 357.60 381.00 404.47 -0.03%
EPS 26.66 24.93 -4.01 7.67 18.56 12.37 23.64 -0.12%
DPS 7.43 4.30 0.00 0.00 0.00 0.00 0.00 -100.00%
NAPS 1.7529 1.6237 1.2962 1.3088 1.282 1.133 1.0151 -0.57%
Price Multiplier on Financial Quarter End Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 - -
Price 1.34 1.54 1.03 1.24 1.86 1.32 0.00 -
P/RPS 0.32 0.35 0.25 0.31 0.32 0.22 0.00 -100.00%
P/EPS 4.98 5.90 -24.27 15.23 6.24 6.64 0.00 -100.00%
EY 20.09 16.95 -4.12 6.57 16.04 15.05 0.00 -100.00%
DY 5.60 2.92 0.00 0.00 0.00 0.00 0.00 -100.00%
P/NAPS 0.76 0.91 0.75 0.89 0.90 0.73 0.00 -100.00%
Price Multiplier on Announcement Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 02/03/06 28/02/05 01/03/04 28/02/03 04/03/02 06/04/01 11/05/00 -
Price 1.53 1.56 1.16 1.22 1.98 1.18 2.91 -
P/RPS 0.36 0.36 0.28 0.31 0.34 0.19 0.45 0.23%
P/EPS 5.68 5.98 -27.34 14.98 6.64 5.94 7.66 0.31%
EY 17.60 16.73 -3.66 6.67 15.07 16.84 13.05 -0.31%
DY 4.90 2.88 0.00 0.00 0.00 0.00 0.00 -100.00%
P/NAPS 0.86 0.92 0.85 0.88 0.96 0.65 1.78 0.77%

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