[BERNAS] YoY TTM 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- 24.92%
YoY- 6.93%
Quarter Report
Latest QR
Upcoming QR
BERNAS's Result
BERNAS's Financial Summary
View:
Show?
TTM Result
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Revenue 2,501,954 2,288,176 2,134,845 1,970,072 1,964,975 1,824,738 1,763,800 5.99%
PBT -93,304 120,133 178,205 166,139 159,396 -3,438 59,044 -
Tax 38,593 -25,933 -42,979 -35,523 -42,136 -15,443 -28,266 -
NP -54,711 94,200 135,226 130,616 117,260 -18,881 30,778 -
-
NP to SH -70,964 91,201 130,047 125,389 117,260 -18,881 30,778 -
-
Tax Rate - 21.59% 24.12% 21.38% 26.43% - 47.87% -
Total Cost 2,556,665 2,193,976 1,999,619 1,839,456 1,847,715 1,843,619 1,733,022 6.68%
-
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 - 23,074 42,320 18,636 35,500 - - -
Div Payout % - 25.30% 32.54% 14.86% 30.28% - - -
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 -2.19% 4.12% 6.33% 6.63% 5.97% -1.03% 1.74% -
ROE -6.68% 10.39% 27.65% 26.91% 16.32% -3.05% 5.04% -
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 475.55 521.28 453.94 422.85 437.52 410.23 398.62 2.98%
EPS -13.49 20.78 27.65 26.91 26.11 -4.24 6.96 -
DPS 0.00 5.26 9.00 4.00 7.98 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 532.00 486.54 453.94 418.90 417.82 388.00 375.04 5.99%
EPS -15.09 19.39 27.65 26.66 24.93 -4.01 6.54 -
DPS 0.00 4.91 9.00 3.96 7.55 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 0.25 0.40 0.44 0.32 0.35 0.25 0.31 -3.51%
P/EPS -8.90 10.16 7.20 4.98 5.90 -24.27 17.83 -
EY -11.24 9.85 13.90 20.08 16.95 -4.12 5.61 -
DY 0.00 2.49 4.52 2.99 5.18 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 0.29 0.39 0.47 0.36 0.36 0.28 0.31 -1.10%
P/EPS -10.38 9.87 7.78 5.69 5.97 -27.33 17.54 -
EY -9.63 10.14 12.86 17.59 16.74 -3.66 5.70 -
DY 0.00 2.56 4.19 2.61 5.12 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