[BERNAS] YoY TTM Result on 31-Dec-2004 [#4]

Stock
[BERNAS] PADIBERAS NASIONAL BHD
Announcement Date
28-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- 46.26%
YoY- 721.05%
Quarter Report
Latest QR
Upcoming QR
BERNAS's Result
BERNAS's Financial Summary
View:
Show?
TTM Result
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Revenue 2,288,176 2,134,845 1,970,072 1,964,975 1,824,738 1,763,800 1,679,863 5.28%
PBT 120,133 178,205 166,139 159,396 -3,438 59,044 128,246 -1.08%
Tax -25,933 -42,979 -35,523 -42,136 -15,443 -28,266 -40,658 -7.21%
NP 94,200 135,226 130,616 117,260 -18,881 30,778 87,588 1.21%
-
NP to SH 91,201 130,047 125,389 117,260 -18,881 30,778 87,588 0.67%
-
Tax Rate 21.59% 24.12% 21.38% 26.43% - 47.87% 31.70% -
Total Cost 2,193,976 1,999,619 1,839,456 1,847,715 1,843,619 1,733,022 1,592,275 5.48%
-
Net Worth 877,909 470,297 465,907 718,591 618,290 610,624 585,122 6.99%
Dividend
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Div 23,074 42,320 18,636 35,500 - - 21,064 1.52%
Div Payout % 25.30% 32.54% 14.86% 30.28% - - 24.05% -
Equity
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Net Worth 877,909 470,297 465,907 718,591 618,290 610,624 585,122 6.99%
NOSH 438,954 470,297 465,907 449,119 444,813 442,481 292,561 6.99%
Ratio Analysis
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
NP Margin 4.12% 6.33% 6.63% 5.97% -1.03% 1.74% 5.21% -
ROE 10.39% 27.65% 26.91% 16.32% -3.05% 5.04% 14.97% -
Per Share
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 521.28 453.94 422.85 437.52 410.23 398.62 574.19 -1.59%
EPS 20.78 27.65 26.91 26.11 -4.24 6.96 29.94 -5.90%
DPS 5.26 9.00 4.00 7.98 0.00 0.00 7.20 -5.09%
NAPS 2.00 1.00 1.00 1.60 1.39 1.38 2.00 0.00%
Adjusted Per Share Value based on latest NOSH - 449,119
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 486.54 453.94 418.90 417.82 388.00 375.04 357.19 5.28%
EPS 19.39 27.65 26.66 24.93 -4.01 6.54 18.62 0.67%
DPS 4.91 9.00 3.96 7.55 0.00 0.00 4.48 1.53%
NAPS 1.8667 1.00 0.9907 1.528 1.3147 1.2984 1.2442 6.99%
Price Multiplier on Financial Quarter End Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 -
Price 2.11 1.99 1.34 1.54 1.03 1.24 1.86 -
P/RPS 0.40 0.44 0.32 0.35 0.25 0.31 0.32 3.78%
P/EPS 10.16 7.20 4.98 5.90 -24.27 17.83 6.21 8.54%
EY 9.85 13.90 20.08 16.95 -4.12 5.61 16.10 -7.85%
DY 2.49 4.52 2.99 5.18 0.00 0.00 3.87 -7.08%
P/NAPS 1.06 1.99 1.34 0.96 0.74 0.90 0.93 2.20%
Price Multiplier on Announcement Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 26/02/08 23/02/07 02/03/06 28/02/05 01/03/04 28/02/03 04/03/02 -
Price 2.05 2.15 1.53 1.56 1.16 1.22 1.98 -
P/RPS 0.39 0.47 0.36 0.36 0.28 0.31 0.34 2.31%
P/EPS 9.87 7.78 5.69 5.97 -27.33 17.54 6.61 6.90%
EY 10.14 12.86 17.59 16.74 -3.66 5.70 15.12 -6.43%
DY 2.56 4.19 2.61 5.12 0.00 0.00 3.64 -5.69%
P/NAPS 1.03 2.15 1.53 0.97 0.83 0.88 0.99 0.66%

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