[BERNAS] YoY Annualized Quarter Result on 31-Mar-2006 [#1]

Stock
[BERNAS] PADIBERAS NASIONAL BHD
Announcement Date
05-Jun-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- -3.09%
YoY- -8.58%
Quarter Report
Latest QR
Upcoming QR
BERNAS's Result
BERNAS's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Revenue 2,941,616 2,426,788 2,085,064 1,915,772 1,804,660 1,954,560 1,643,084 10.18%
PBT 13,020 93,396 145,428 174,620 180,132 229,052 -18,040 -
Tax 36,772 -15,920 -28,804 -49,784 -43,016 -71,100 -7,224 -
NP 49,792 77,476 116,624 124,836 137,116 157,952 -25,264 -
-
NP to SH 40,768 70,664 109,644 121,516 132,916 157,952 -25,264 -
-
Tax Rate -282.43% 17.05% 19.81% 28.51% 23.88% 31.04% - -
Total Cost 2,891,824 2,349,312 1,968,440 1,790,936 1,667,544 1,796,608 1,668,348 9.59%
-
Net Worth 761,515 994,784 1,006,167 878,654 775,033 652,951 636,047 3.04%
Dividend
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Div 76,920 85,757 - - - - - -
Div Payout % 188.68% 121.36% - - - - - -
Equity
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Net Worth 761,515 994,784 1,006,167 878,654 775,033 652,951 636,047 3.04%
NOSH 384,603 428,786 470,171 467,369 464,092 444,184 444,788 -2.39%
Ratio Analysis
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
NP Margin 1.69% 3.19% 5.59% 6.52% 7.60% 8.08% -1.54% -
ROE 5.35% 7.10% 10.90% 13.83% 17.15% 24.19% -3.97% -
Per Share
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
RPS 764.84 565.97 443.47 409.91 388.86 440.03 369.41 12.88%
EPS 10.60 16.48 23.32 26.00 28.64 35.56 -5.68 -
DPS 20.00 20.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.98 2.32 2.14 1.88 1.67 1.47 1.43 5.56%
Adjusted Per Share Value based on latest NOSH - 467,369
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
RPS 625.48 516.01 443.35 407.36 383.73 415.60 349.37 10.18%
EPS 8.67 15.03 23.31 25.84 28.26 33.59 -5.37 -
DPS 16.36 18.23 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.6192 2.1152 2.1394 1.8683 1.648 1.3884 1.3524 3.04%
Price Multiplier on Financial Quarter End Date
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Date 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 -
Price 1.28 1.79 1.99 1.54 1.47 1.13 1.15 -
P/RPS 0.17 0.32 0.45 0.38 0.38 0.26 0.31 -9.51%
P/EPS 12.08 10.86 8.53 5.92 5.13 3.18 -20.25 -
EY 8.28 9.21 11.72 16.88 19.48 31.47 -4.94 -
DY 15.63 11.17 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.77 0.93 0.82 0.88 0.77 0.80 -3.39%
Price Multiplier on Announcement Date
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Date 29/05/09 29/05/08 22/05/07 05/06/06 30/05/05 26/05/04 28/05/03 -
Price 1.56 1.84 2.05 1.54 1.26 1.18 1.20 -
P/RPS 0.20 0.33 0.46 0.38 0.32 0.27 0.32 -7.52%
P/EPS 14.72 11.17 8.79 5.92 4.40 3.32 -21.13 -
EY 6.79 8.96 11.38 16.88 22.73 30.14 -4.73 -
DY 12.82 10.87 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 0.79 0.96 0.82 0.75 0.80 0.84 -1.01%

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