[BERNAS] YoY TTM Result on 30-Sep-2004 [#3]

Stock
[BERNAS] PADIBERAS NASIONAL BHD
Announcement Date
30-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- 9.04%
YoY- 1099.12%
Quarter Report
Latest QR
Upcoming QR
BERNAS's Result
BERNAS's Financial Summary
View:
Show?
TTM Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Revenue 2,182,958 2,166,047 1,903,017 1,952,694 1,857,604 1,747,063 1,700,240 4.25%
PBT 153,199 171,045 137,811 123,122 35,395 84,147 138,658 1.67%
Tax -31,116 -34,219 -33,416 -42,949 -28,709 -25,132 -50,350 -7.70%
NP 122,083 136,826 104,395 80,173 6,686 59,015 88,308 5.54%
-
NP to SH 117,662 131,020 100,373 80,173 6,686 59,015 88,308 4.89%
-
Tax Rate 20.31% 20.01% 24.25% 34.88% 81.11% 29.87% 36.31% -
Total Cost 2,060,875 2,029,221 1,798,622 1,872,521 1,850,918 1,688,048 1,611,932 4.17%
-
Net Worth 1,011,431 470,236 814,690 699,210 635,114 616,647 579,222 9.73%
Dividend
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Div 46,589 37,441 - 35,500 - 21,064 - -
Div Payout % 39.60% 28.58% - 44.28% - 35.69% - -
Equity
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Net Worth 1,011,431 470,236 814,690 699,210 635,114 616,647 579,222 9.73%
NOSH 445,564 470,236 465,537 445,357 444,136 443,630 292,536 7.26%
Ratio Analysis
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
NP Margin 5.59% 6.32% 5.49% 4.11% 0.36% 3.38% 5.19% -
ROE 11.63% 27.86% 12.32% 11.47% 1.05% 9.57% 15.25% -
Per Share
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 489.93 460.63 408.78 438.46 418.25 393.81 581.21 -2.80%
EPS 26.41 27.86 21.56 18.00 1.51 13.30 30.19 -2.20%
DPS 10.46 8.00 0.00 7.98 0.00 4.75 0.00 -
NAPS 2.27 1.00 1.75 1.57 1.43 1.39 1.98 2.30%
Adjusted Per Share Value based on latest NOSH - 445,357
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 464.17 460.57 404.64 415.21 394.99 371.48 361.53 4.25%
EPS 25.02 27.86 21.34 17.05 1.42 12.55 18.78 4.89%
DPS 9.91 7.96 0.00 7.55 0.00 4.48 0.00 -
NAPS 2.1506 0.9999 1.7323 1.4868 1.3505 1.3112 1.2316 9.73%
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 -
Price 2.05 1.70 1.38 1.52 1.09 1.26 1.56 -
P/RPS 0.42 0.37 0.34 0.35 0.26 0.32 0.27 7.63%
P/EPS 7.76 6.10 6.40 8.44 72.41 9.47 5.17 6.99%
EY 12.88 16.39 15.62 11.84 1.38 10.56 19.35 -6.55%
DY 5.10 4.71 0.00 5.25 0.00 3.77 0.00 -
P/NAPS 0.90 1.70 0.79 0.97 0.76 0.91 0.79 2.19%
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 29/11/07 27/11/06 28/11/05 30/11/04 12/12/03 18/12/02 30/11/01 -
Price 2.15 1.75 1.34 1.71 1.02 1.23 1.84 -
P/RPS 0.44 0.38 0.33 0.39 0.24 0.31 0.32 5.44%
P/EPS 8.14 6.28 6.22 9.50 67.76 9.25 6.10 4.92%
EY 12.28 15.92 16.09 10.53 1.48 10.82 16.41 -4.71%
DY 4.86 4.57 0.00 4.67 0.00 3.86 0.00 -
P/NAPS 0.95 1.75 0.77 1.09 0.71 0.88 0.93 0.35%

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