[BERNAS] YoY Annualized Quarter Result on 31-Dec-2003 [#4]

Stock
[BERNAS] PADIBERAS NASIONAL BHD
Announcement Date
01-Mar-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- -254.64%
YoY- -152.37%
Quarter Report
Latest QR
Upcoming QR
BERNAS's Result
BERNAS's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 2,134,845 1,970,072 1,964,975 1,824,738 1,763,800 1,681,758 1,791,799 2.96%
PBT 178,205 166,139 159,396 -3,438 59,043 137,206 94,972 11.05%
Tax -42,979 -35,523 -42,137 -15,444 -22,986 -49,900 -36,810 2.61%
NP 135,226 130,616 117,259 -18,882 36,057 87,306 58,162 15.09%
-
NP to SH 130,047 125,389 117,259 -18,882 36,057 87,306 58,162 14.34%
-
Tax Rate 24.12% 21.38% 26.44% - 38.93% 36.37% 38.76% -
Total Cost 1,999,619 1,839,456 1,847,716 1,843,620 1,727,743 1,594,452 1,733,637 2.40%
-
Net Worth 983,135 824,400 763,623 609,578 615,528 602,917 532,832 10.74%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div 18,815 34,932 20,213 - - - - -
Div Payout % 14.47% 27.86% 17.24% - - - - -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 983,135 824,400 763,623 609,578 615,528 602,917 532,832 10.74%
NOSH 470,399 465,762 449,190 444,947 442,826 292,678 292,765 8.22%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin 6.33% 6.63% 5.97% -1.03% 2.04% 5.19% 3.25% -
ROE 13.23% 15.21% 15.36% -3.10% 5.86% 14.48% 10.92% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 453.84 422.98 437.45 410.10 398.31 574.61 612.03 -4.85%
EPS 28.75 26.88 26.10 -3.84 8.15 29.83 19.88 6.33%
DPS 4.00 7.50 4.50 0.00 0.00 0.00 0.00 -
NAPS 2.09 1.77 1.70 1.37 1.39 2.06 1.82 2.33%
Adjusted Per Share Value based on latest NOSH - 444,813
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 453.94 418.90 417.82 388.00 375.04 357.60 381.00 2.96%
EPS 27.65 26.66 24.93 -4.01 7.67 18.56 12.37 14.33%
DPS 4.00 7.43 4.30 0.00 0.00 0.00 0.00 -
NAPS 2.0905 1.7529 1.6237 1.2962 1.3088 1.282 1.133 10.74%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 -
Price 1.99 1.34 1.54 1.03 1.24 1.86 1.32 -
P/RPS 0.44 0.32 0.35 0.25 0.31 0.32 0.22 12.24%
P/EPS 7.20 4.98 5.90 -24.27 15.23 6.24 6.64 1.35%
EY 13.89 20.09 16.95 -4.12 6.57 16.04 15.05 -1.32%
DY 2.01 5.60 2.92 0.00 0.00 0.00 0.00 -
P/NAPS 0.95 0.76 0.91 0.75 0.89 0.90 0.73 4.48%
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 23/02/07 02/03/06 28/02/05 01/03/04 28/02/03 04/03/02 06/04/01 -
Price 2.15 1.53 1.56 1.16 1.22 1.98 1.18 -
P/RPS 0.47 0.36 0.36 0.28 0.31 0.34 0.19 16.28%
P/EPS 7.78 5.68 5.98 -27.34 14.98 6.64 5.94 4.59%
EY 12.86 17.60 16.73 -3.66 6.67 15.07 16.84 -4.39%
DY 1.86 4.90 2.88 0.00 0.00 0.00 0.00 -
P/NAPS 1.03 0.86 0.92 0.85 0.88 0.96 0.65 7.97%

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