[BERNAS] YoY 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- 35.61%
YoY- -115.96%
Quarter Report
Latest QR
Upcoming QR
BERNAS's Result
BERNAS's Financial Summary
View:
Show?
Quarter Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 551,389 486,187 513,326 465,790 416,714 414,243 405,747 5.24%
PBT 48,590 46,209 53,554 2,574 34,729 30,463 5,466 43.90%
Tax -12,367 -15,443 -11,016 -6,641 -9,239 -13,916 -4,370 18.92%
NP 36,223 30,766 42,538 -4,067 25,490 16,547 1,096 79.09%
-
NP to SH 34,790 29,514 42,538 -4,067 25,490 16,547 1,096 77.89%
-
Tax Rate 25.45% 33.42% 20.57% 258.00% 26.60% 45.68% 79.95% -
Total Cost 515,166 455,421 470,788 469,857 391,224 397,696 404,651 4.10%
-
Net Worth 897,958 804,054 680,074 605,629 633,532 574,019 292,778 20.52%
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div 18,805 - 20,002 - - - - -
Div Payout % 54.05% - 47.02% - - - - -
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 897,958 804,054 680,074 605,629 633,532 574,019 292,778 20.52%
NOSH 470,135 464,771 444,493 442,065 297,432 292,867 292,778 8.20%
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 6.57% 6.33% 8.29% -0.87% 6.12% 3.99% 0.27% -
ROE 3.87% 3.67% 6.25% -0.67% 4.02% 2.88% 0.37% -
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 117.28 104.61 115.49 105.37 140.10 141.44 138.58 -2.74%
EPS 7.40 6.35 9.57 -0.92 8.57 5.65 0.37 64.71%
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 117.24 103.38 109.15 99.04 88.61 88.08 86.28 5.24%
EPS 7.40 6.28 9.04 -0.86 5.42 3.52 0.23 78.29%
DPS 4.00 0.00 4.25 0.00 0.00 0.00 0.00 -
NAPS 1.9094 1.7097 1.4461 1.2878 1.3471 1.2206 0.6225 20.52%
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 1.33 1.22 1.15 1.09 1.58 0.95 1.76 -4.55%
P/EPS 21.08 20.16 13.90 -125.00 25.90 23.89 651.81 -43.54%
EY 4.74 4.96 7.20 -0.80 3.86 4.19 0.15 77.75%
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 1.44 1.38 1.21 1.15 1.58 1.22 1.23 2.66%
P/EPS 22.84 22.68 14.63 -131.52 25.90 30.44 454.13 -39.23%
EY 4.38 4.41 6.84 -0.76 3.86 3.28 0.22 64.59%
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