[BERNAS] YoY Quarter Result on 30-Jun-2007 [#2]

Stock
[BERNAS] PADIBERAS NASIONAL BHD
Announcement Date
24-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- 7.75%
YoY- -15.1%
Quarter Report
Latest QR
Upcoming QR
BERNAS's Result
BERNAS's Financial Summary
View:
Show?
Quarter Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 744,690 875,095 606,802 576,667 551,389 486,187 513,326 6.39%
PBT 55,141 98,622 -12,963 41,282 48,590 46,209 53,554 0.48%
Tax -12,089 -30,000 9,216 -11,191 -12,367 -15,443 -11,016 1.56%
NP 43,052 68,622 -3,747 30,091 36,223 30,766 42,538 0.20%
-
NP to SH 41,620 65,667 -11,572 29,535 34,790 29,514 42,538 -0.36%
-
Tax Rate 21.92% 30.42% - 27.11% 25.45% 33.42% 20.57% -
Total Cost 701,638 806,473 610,549 546,576 515,166 455,421 470,788 6.87%
-
Net Worth 1,081,649 900,150 3,081,045 996,806 897,958 804,054 680,074 8.03%
Dividend
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Div 423 90 72,324 23,074 18,805 - 20,002 -47.39%
Div Payout % 1.02% 0.14% 0.00% 78.13% 54.05% - 47.02% -
Equity
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Net Worth 1,081,649 900,150 3,081,045 996,806 897,958 804,054 680,074 8.03%
NOSH 470,282 450,075 1,446,499 461,484 470,135 464,771 444,493 0.94%
Ratio Analysis
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
NP Margin 5.78% 7.84% -0.62% 5.22% 6.57% 6.33% 8.29% -
ROE 3.85% 7.30% -0.38% 2.96% 3.87% 3.67% 6.25% -
Per Share
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 158.35 194.43 41.95 124.96 117.28 104.61 115.49 5.39%
EPS 8.85 13.96 -0.80 6.40 7.40 6.35 9.57 -1.29%
DPS 0.09 0.02 5.00 5.00 4.00 0.00 4.50 -47.88%
NAPS 2.30 2.00 2.13 2.16 1.91 1.73 1.53 7.02%
Adjusted Per Share Value based on latest NOSH - 461,484
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 158.35 186.07 129.03 122.62 117.24 103.38 109.15 6.39%
EPS 8.85 13.96 -2.46 6.28 7.40 6.28 9.04 -0.35%
DPS 0.09 0.02 15.38 4.91 4.00 0.00 4.25 -47.38%
NAPS 2.2999 1.914 6.5513 2.1195 1.9094 1.7097 1.4461 8.03%
Price Multiplier on Financial Quarter End Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 -
Price 1.95 1.82 1.59 2.22 1.56 1.28 1.33 -
P/RPS 1.23 0.94 3.79 1.78 1.33 1.22 1.15 1.12%
P/EPS 22.03 12.47 -198.75 34.69 21.08 20.16 13.90 7.97%
EY 4.54 8.02 -0.50 2.88 4.74 4.96 7.20 -7.39%
DY 0.05 0.01 3.14 2.25 2.56 0.00 3.38 -50.43%
P/NAPS 0.85 0.91 0.75 1.03 0.82 0.74 0.87 -0.38%
Price Multiplier on Announcement Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 24/08/10 28/08/09 27/08/08 24/08/07 18/08/06 25/08/05 25/08/04 -
Price 2.04 1.92 1.39 1.93 1.69 1.44 1.40 -
P/RPS 1.29 0.99 3.31 1.54 1.44 1.38 1.21 1.07%
P/EPS 23.05 13.16 -173.75 30.16 22.84 22.68 14.63 7.86%
EY 4.34 7.60 -0.58 3.32 4.38 4.41 6.84 -7.29%
DY 0.04 0.01 3.60 2.59 2.37 0.00 3.21 -51.83%
P/NAPS 0.89 0.96 0.65 0.89 0.88 0.83 0.92 -0.55%

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