[BERNAS] YoY TTM Result on 31-Dec-2003 [#4]

Stock
[BERNAS] PADIBERAS NASIONAL BHD
Announcement Date
01-Mar-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- -382.4%
YoY- -161.35%
Quarter Report
Latest QR
Upcoming QR
BERNAS's Result
BERNAS's Financial Summary
View:
Show?
TTM Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 2,134,845 1,970,072 1,964,975 1,824,738 1,763,800 1,679,863 1,791,799 2.96%
PBT 178,205 166,139 159,396 -3,438 59,044 128,246 94,972 11.05%
Tax -42,979 -35,523 -42,136 -15,443 -28,266 -40,658 -36,810 2.61%
NP 135,226 130,616 117,260 -18,881 30,778 87,588 58,162 15.09%
-
NP to SH 130,047 125,389 117,260 -18,881 30,778 87,588 58,162 14.34%
-
Tax Rate 24.12% 21.38% 26.43% - 47.87% 31.70% 38.76% -
Total Cost 1,999,619 1,839,456 1,847,715 1,843,619 1,733,022 1,592,275 1,733,637 2.40%
-
Net Worth 470,297 465,907 718,591 618,290 610,624 585,122 532,864 -2.05%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div 42,320 18,636 35,500 - - 21,064 - -
Div Payout % 32.54% 14.86% 30.28% - - 24.05% - -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 470,297 465,907 718,591 618,290 610,624 585,122 532,864 -2.05%
NOSH 470,297 465,907 449,119 444,813 442,481 292,561 292,782 8.21%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin 6.33% 6.63% 5.97% -1.03% 1.74% 5.21% 3.25% -
ROE 27.65% 26.91% 16.32% -3.05% 5.04% 14.97% 10.91% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 453.94 422.85 437.52 410.23 398.62 574.19 611.99 -4.85%
EPS 27.65 26.91 26.11 -4.24 6.96 29.94 19.87 5.65%
DPS 9.00 4.00 7.98 0.00 0.00 7.20 0.00 -
NAPS 1.00 1.00 1.60 1.39 1.38 2.00 1.82 -9.49%
Adjusted Per Share Value based on latest NOSH - 444,813
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 453.94 418.90 417.82 388.00 375.04 357.19 381.00 2.96%
EPS 27.65 26.66 24.93 -4.01 6.54 18.62 12.37 14.33%
DPS 9.00 3.96 7.55 0.00 0.00 4.48 0.00 -
NAPS 1.00 0.9907 1.528 1.3147 1.2984 1.2442 1.133 -2.05%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 -
Price 1.99 1.34 1.54 1.03 1.24 1.86 1.32 -
P/RPS 0.44 0.32 0.35 0.25 0.31 0.32 0.22 12.24%
P/EPS 7.20 4.98 5.90 -24.27 17.83 6.21 6.64 1.35%
EY 13.90 20.08 16.95 -4.12 5.61 16.10 15.05 -1.31%
DY 4.52 2.99 5.18 0.00 0.00 3.87 0.00 -
P/NAPS 1.99 1.34 0.96 0.74 0.90 0.93 0.73 18.18%
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 23/02/07 02/03/06 28/02/05 01/03/04 28/02/03 04/03/02 06/04/01 -
Price 2.15 1.53 1.56 1.16 1.22 1.98 1.18 -
P/RPS 0.47 0.36 0.36 0.28 0.31 0.34 0.19 16.28%
P/EPS 7.78 5.69 5.97 -27.33 17.54 6.61 5.94 4.59%
EY 12.86 17.59 16.74 -3.66 5.70 15.12 16.83 -4.38%
DY 4.19 2.61 5.12 0.00 0.00 3.64 0.00 -
P/NAPS 2.15 1.53 0.97 0.83 0.88 0.99 0.65 22.05%

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