[BERNAS] YoY Cumulative Quarter Result on 30-Jun-2003 [#2]

Stock
[BERNAS] PADIBERAS NASIONAL BHD
Announcement Date
29-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- -64.39%
YoY- -124.04%
Quarter Report
Latest QR
Upcoming QR
BERNAS's Result
BERNAS's Financial Summary
View:
Show?
Cumulative Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 1,030,332 937,352 1,001,966 876,561 911,251 846,419 811,073 4.06%
PBT 92,245 91,242 110,817 -1,936 65,639 63,175 27,503 22.33%
Tax -24,813 -26,197 -28,792 -8,447 -22,441 -21,420 -12,199 12.55%
NP 67,432 65,045 82,025 -10,383 43,198 41,755 15,304 28.02%
-
NP to SH 65,169 62,743 82,025 -10,383 43,198 41,755 15,304 27.29%
-
Tax Rate 26.90% 28.71% 25.98% - 34.19% 33.91% 44.36% -
Total Cost 962,900 872,307 919,941 886,944 868,053 804,664 795,769 3.22%
-
Net Worth 898,720 803,431 679,838 607,893 633,253 573,509 292,600 20.55%
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div 18,821 - 19,995 - - - - -
Div Payout % 28.88% - 24.38% - - - - -
Equity
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Net Worth 898,720 803,431 679,838 607,893 633,253 573,509 292,600 20.55%
NOSH 470,534 464,411 444,339 443,717 297,302 292,606 292,600 8.23%
Ratio Analysis
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
NP Margin 6.54% 6.94% 8.19% -1.18% 4.74% 4.93% 1.89% -
ROE 7.25% 7.81% 12.07% -1.71% 6.82% 7.28% 5.23% -
Per Share
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 218.97 201.84 225.50 197.55 306.51 289.27 277.19 -3.85%
EPS 13.85 13.51 18.46 -2.34 14.53 14.27 5.23 17.61%
DPS 4.00 0.00 4.50 0.00 0.00 0.00 0.00 -
NAPS 1.91 1.73 1.53 1.37 2.13 1.96 1.00 11.38%
Adjusted Per Share Value based on latest NOSH - 442,065
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 219.08 199.31 213.05 186.39 193.76 179.98 172.46 4.06%
EPS 13.86 13.34 17.44 -2.21 9.19 8.88 3.25 27.33%
DPS 4.00 0.00 4.25 0.00 0.00 0.00 0.00 -
NAPS 1.911 1.7084 1.4456 1.2926 1.3465 1.2195 0.6222 20.55%
Price Multiplier on Financial Quarter End Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 30/06/00 -
Price 1.56 1.28 1.33 1.15 2.22 1.35 2.44 -
P/RPS 0.71 0.63 0.59 0.58 0.72 0.47 0.88 -3.51%
P/EPS 11.26 9.47 7.20 -49.15 15.28 9.46 46.65 -21.08%
EY 8.88 10.55 13.88 -2.03 6.55 10.57 2.14 26.75%
DY 2.56 0.00 3.38 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 0.74 0.87 0.84 1.04 0.69 2.44 -16.61%
Price Multiplier on Announcement Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 18/08/06 25/08/05 25/08/04 29/08/03 30/08/02 30/08/01 16/11/00 -
Price 1.69 1.44 1.40 1.21 2.22 1.72 1.70 -
P/RPS 0.77 0.71 0.62 0.61 0.72 0.59 0.61 3.95%
P/EPS 12.20 10.66 7.58 -51.71 15.28 12.05 32.50 -15.06%
EY 8.20 9.38 13.19 -1.93 6.55 8.30 3.08 17.71%
DY 2.37 0.00 3.21 0.00 0.00 0.00 0.00 -
P/NAPS 0.88 0.83 0.92 0.88 1.04 0.88 1.70 -10.38%

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