[BERNAS] YoY Cumulative Quarter Result on 30-Sep-2003 [#3]

Stock
[BERNAS] PADIBERAS NASIONAL BHD
Announcement Date
12-Dec-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- 188.2%
YoY- -67.63%
Quarter Report
Latest QR
Upcoming QR
BERNAS's Result
BERNAS's Financial Summary
View:
Show?
Cumulative Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 1,617,768 1,421,793 1,483,751 1,355,795 1,261,991 1,194,791 1,286,350 3.89%
PBT 138,196 133,290 154,875 28,315 51,963 96,062 52,377 17.54%
Tax -36,638 -37,942 -46,663 -19,157 -23,671 -34,239 -20,699 9.97%
NP 101,558 95,348 108,212 9,158 28,292 61,823 31,678 21.41%
-
NP to SH 96,957 91,326 108,212 9,158 28,292 61,823 31,678 20.48%
-
Tax Rate 26.51% 28.47% 30.13% 67.66% 45.55% 35.64% 39.52% -
Total Cost 1,516,210 1,326,445 1,375,539 1,346,637 1,233,699 1,132,968 1,254,672 3.20%
-
Net Worth 931,464 815,410 699,435 635,725 617,360 579,316 525,158 10.01%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div 18,817 16,308 20,047 - - - - -
Div Payout % 19.41% 17.86% 18.53% - - - - -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 931,464 815,410 699,435 635,725 617,360 579,316 525,158 10.01%
NOSH 470,436 465,948 445,500 444,563 444,144 292,584 292,502 8.23%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin 6.28% 6.71% 7.29% 0.68% 2.24% 5.17% 2.46% -
ROE 10.41% 11.20% 15.47% 1.44% 4.58% 10.67% 6.03% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 343.89 305.14 333.05 304.97 284.14 408.36 439.77 -4.01%
EPS 20.61 19.60 24.29 2.06 6.37 21.13 10.83 11.31%
DPS 4.00 3.50 4.50 0.00 0.00 0.00 0.00 -
NAPS 1.98 1.75 1.57 1.43 1.39 1.98 1.7954 1.64%
Adjusted Per Share Value based on latest NOSH - 444,136
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 343.99 302.32 315.49 288.29 268.34 254.05 273.52 3.89%
EPS 20.62 19.42 23.01 1.95 6.02 13.15 6.74 20.47%
DPS 4.00 3.47 4.26 0.00 0.00 0.00 0.00 -
NAPS 1.9806 1.7338 1.4872 1.3518 1.3127 1.2318 1.1167 10.01%
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 -
Price 1.70 1.38 1.52 1.09 1.26 1.56 1.81 -
P/RPS 0.49 0.45 0.46 0.36 0.44 0.38 0.41 3.01%
P/EPS 8.25 7.04 6.26 52.91 19.78 7.38 16.71 -11.09%
EY 12.12 14.20 15.98 1.89 5.06 13.54 5.98 12.48%
DY 2.35 2.54 2.96 0.00 0.00 0.00 0.00 -
P/NAPS 0.86 0.79 0.97 0.76 0.91 0.79 1.01 -2.64%
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 27/11/06 28/11/05 30/11/04 12/12/03 18/12/02 30/11/01 22/01/01 -
Price 1.75 1.34 1.71 1.02 1.23 1.84 1.75 -
P/RPS 0.51 0.44 0.51 0.33 0.43 0.45 0.40 4.13%
P/EPS 8.49 6.84 7.04 49.51 19.31 8.71 16.16 -10.16%
EY 11.78 14.63 14.20 2.02 5.18 11.48 6.19 11.31%
DY 2.29 2.61 2.63 0.00 0.00 0.00 0.00 -
P/NAPS 0.88 0.77 1.09 0.71 0.88 0.93 0.97 -1.60%

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