[BERNAS] YoY Annualized Quarter Result on 31-Mar-2007 [#1]

Stock
[BERNAS] PADIBERAS NASIONAL BHD
Announcement Date
22-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- -15.69%
YoY- -9.77%
Quarter Report
Latest QR
Upcoming QR
BERNAS's Result
BERNAS's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Revenue 3,114,556 2,941,616 2,426,788 2,085,064 1,915,772 1,804,660 1,954,560 8.07%
PBT 194,804 13,020 93,396 145,428 174,620 180,132 229,052 -2.66%
Tax -24,144 36,772 -15,920 -28,804 -49,784 -43,016 -71,100 -16.46%
NP 170,660 49,792 77,476 116,624 124,836 137,116 157,952 1.29%
-
NP to SH 162,548 40,768 70,664 109,644 121,516 132,916 157,952 0.47%
-
Tax Rate 12.39% -282.43% 17.05% 19.81% 28.51% 23.88% 31.04% -
Total Cost 2,943,896 2,891,824 2,349,312 1,968,440 1,790,936 1,667,544 1,796,608 8.57%
-
Net Worth 1,077,068 761,515 994,784 1,006,167 878,654 775,033 652,951 8.69%
Dividend
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Div 1,693 76,920 85,757 - - - - -
Div Payout % 1.04% 188.68% 121.36% - - - - -
Equity
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Net Worth 1,077,068 761,515 994,784 1,006,167 878,654 775,033 652,951 8.69%
NOSH 470,335 384,603 428,786 470,171 467,369 464,092 444,184 0.95%
Ratio Analysis
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
NP Margin 5.48% 1.69% 3.19% 5.59% 6.52% 7.60% 8.08% -
ROE 15.09% 5.35% 7.10% 10.90% 13.83% 17.15% 24.19% -
Per Share
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 662.20 764.84 565.97 443.47 409.91 388.86 440.03 7.04%
EPS 34.56 10.60 16.48 23.32 26.00 28.64 35.56 -0.47%
DPS 0.36 20.00 20.00 0.00 0.00 0.00 0.00 -
NAPS 2.29 1.98 2.32 2.14 1.88 1.67 1.47 7.66%
Adjusted Per Share Value based on latest NOSH - 470,171
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 662.26 625.48 516.01 443.35 407.36 383.73 415.60 8.07%
EPS 34.56 8.67 15.03 23.31 25.84 28.26 33.59 0.47%
DPS 0.36 16.36 18.23 0.00 0.00 0.00 0.00 -
NAPS 2.2902 1.6192 2.1152 2.1394 1.8683 1.648 1.3884 8.69%
Price Multiplier on Financial Quarter End Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 -
Price 1.98 1.28 1.79 1.99 1.54 1.47 1.13 -
P/RPS 0.30 0.17 0.32 0.45 0.38 0.38 0.26 2.41%
P/EPS 5.73 12.08 10.86 8.53 5.92 5.13 3.18 10.30%
EY 17.45 8.28 9.21 11.72 16.88 19.48 31.47 -9.35%
DY 0.18 15.63 11.17 0.00 0.00 0.00 0.00 -
P/NAPS 0.86 0.65 0.77 0.93 0.82 0.88 0.77 1.85%
Price Multiplier on Announcement Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 27/05/10 29/05/09 29/05/08 22/05/07 05/06/06 30/05/05 26/05/04 -
Price 1.95 1.56 1.84 2.05 1.54 1.26 1.18 -
P/RPS 0.29 0.20 0.33 0.46 0.38 0.32 0.27 1.19%
P/EPS 5.64 14.72 11.17 8.79 5.92 4.40 3.32 9.22%
EY 17.72 6.79 8.96 11.38 16.88 22.73 30.14 -8.46%
DY 0.18 12.82 10.87 0.00 0.00 0.00 0.00 -
P/NAPS 0.85 0.79 0.79 0.96 0.82 0.75 0.80 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