[BERNAS] YoY Quarter Result on 31-Dec-2005 [#4]

Stock
[BERNAS] PADIBERAS NASIONAL BHD
Announcement Date
02-Mar-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- 19.17%
YoY- 276.51%
Quarter Report
Latest QR
Upcoming QR
BERNAS's Result
BERNAS's Financial Summary
View:
Show?
Quarter Result
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Revenue 776,667 622,295 517,077 548,279 481,224 468,943 501,809 7.54%
PBT -80,032 6,943 40,009 32,849 4,521 -31,753 7,080 -
Tax 41,825 -1,158 -6,341 2,419 4,526 3,713 -9,553 -
NP -38,207 5,785 33,668 35,268 9,047 -28,040 -2,473 57.75%
-
NP to SH -39,930 6,629 33,090 34,063 9,047 -28,040 -2,473 58.91%
-
Tax Rate - 16.68% 15.85% -7.36% -100.11% - 134.93% -
Total Cost 814,874 616,510 483,409 513,011 472,177 496,983 504,282 8.31%
-
Net Worth 1,062,751 877,909 470,297 465,907 718,591 618,290 610,624 9.66%
Dividend
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Div - - 23,514 18,636 - - - -
Div Payout % - - 71.06% 54.71% - - - -
Equity
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Net Worth 1,062,751 877,909 470,297 465,907 718,591 618,290 610,624 9.66%
NOSH 526,114 438,954 470,297 465,907 449,119 444,813 442,481 2.92%
Ratio Analysis
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
NP Margin -4.92% 0.93% 6.51% 6.43% 1.88% -5.98% -0.49% -
ROE -3.76% 0.76% 7.04% 7.31% 1.26% -4.54% -0.40% -
Per Share
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 147.62 141.77 109.95 117.68 107.15 105.42 113.41 4.48%
EPS -8.12 1.23 7.16 7.30 2.84 -5.90 -0.56 56.09%
DPS 0.00 0.00 5.00 4.00 0.00 0.00 0.00 -
NAPS 2.02 2.00 1.00 1.00 1.60 1.39 1.38 6.55%
Adjusted Per Share Value based on latest NOSH - 465,907
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 165.14 132.32 109.95 116.58 102.32 99.71 106.70 7.54%
EPS -8.49 1.41 7.04 7.24 1.92 -5.96 -0.53 58.70%
DPS 0.00 0.00 5.00 3.96 0.00 0.00 0.00 -
NAPS 2.2598 1.8667 1.00 0.9907 1.528 1.3147 1.2984 9.66%
Price Multiplier on Financial Quarter End Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 -
Price 1.20 2.11 1.99 1.34 1.54 1.03 1.24 -
P/RPS 0.81 1.49 1.81 1.14 1.44 0.98 1.09 -4.82%
P/EPS -15.81 139.72 28.28 18.33 76.45 -16.34 -221.87 -35.58%
EY -6.32 0.72 3.54 5.46 1.31 -6.12 -0.45 55.26%
DY 0.00 0.00 2.51 2.99 0.00 0.00 0.00 -
P/NAPS 0.59 1.06 1.99 1.34 0.96 0.74 0.90 -6.78%
Price Multiplier on Announcement Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 26/02/09 26/02/08 23/02/07 02/03/06 28/02/05 01/03/04 28/02/03 -
Price 1.40 2.05 2.15 1.53 1.56 1.16 1.22 -
P/RPS 0.95 1.45 1.96 1.30 1.46 1.10 1.08 -2.11%
P/EPS -18.45 135.75 30.56 20.93 77.44 -18.40 -218.29 -33.72%
EY -5.42 0.74 3.27 4.78 1.29 -5.43 -0.46 50.79%
DY 0.00 0.00 2.33 2.61 0.00 0.00 0.00 -
P/NAPS 0.69 1.03 2.15 1.53 0.97 0.83 0.88 -3.96%

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