[BERNAS] YoY TTM Result on 31-Dec-2006 [#4]

Stock
[BERNAS] PADIBERAS NASIONAL BHD
Announcement Date
23-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- -0.74%
YoY- 3.71%
Quarter Report
Latest QR
Upcoming QR
BERNAS's Result
BERNAS's Financial Summary
View:
Show?
TTM Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 3,259,876 2,501,954 2,288,176 2,134,845 1,970,072 1,964,975 1,824,738 10.14%
PBT 238,326 -93,304 120,133 178,205 166,139 159,396 -3,438 -
Tax -58,789 38,593 -25,933 -42,979 -35,523 -42,136 -15,443 24.93%
NP 179,537 -54,711 94,200 135,226 130,616 117,260 -18,881 -
-
NP to SH 172,886 -70,964 91,201 130,047 125,389 117,260 -18,881 -
-
Tax Rate 24.67% - 21.59% 24.12% 21.38% 26.43% - -
Total Cost 3,080,339 2,556,665 2,193,976 1,999,619 1,839,456 1,847,715 1,843,619 8.92%
-
Net Worth 766,418 1,062,751 877,909 470,297 465,907 718,591 618,290 3.64%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div 339 - 23,074 42,320 18,636 35,500 - -
Div Payout % 0.20% - 25.30% 32.54% 14.86% 30.28% - -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 766,418 1,062,751 877,909 470,297 465,907 718,591 618,290 3.64%
NOSH 383,209 526,114 438,954 470,297 465,907 449,119 444,813 -2.45%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin 5.51% -2.19% 4.12% 6.33% 6.63% 5.97% -1.03% -
ROE 22.56% -6.68% 10.39% 27.65% 26.91% 16.32% -3.05% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 850.68 475.55 521.28 453.94 422.85 437.52 410.23 12.91%
EPS 45.12 -13.49 20.78 27.65 26.91 26.11 -4.24 -
DPS 0.09 0.00 5.26 9.00 4.00 7.98 0.00 -
NAPS 2.00 2.02 2.00 1.00 1.00 1.60 1.39 6.24%
Adjusted Per Share Value based on latest NOSH - 470,297
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 693.16 532.00 486.54 453.94 418.90 417.82 388.00 10.14%
EPS 36.76 -15.09 19.39 27.65 26.66 24.93 -4.01 -
DPS 0.07 0.00 4.91 9.00 3.96 7.55 0.00 -
NAPS 1.6297 2.2598 1.8667 1.00 0.9907 1.528 1.3147 3.64%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 -
Price 1.87 1.20 2.11 1.99 1.34 1.54 1.03 -
P/RPS 0.22 0.25 0.40 0.44 0.32 0.35 0.25 -2.10%
P/EPS 4.14 -8.90 10.16 7.20 4.98 5.90 -24.27 -
EY 24.13 -11.24 9.85 13.90 20.08 16.95 -4.12 -
DY 0.05 0.00 2.49 4.52 2.99 5.18 0.00 -
P/NAPS 0.94 0.59 1.06 1.99 1.34 0.96 0.74 4.06%
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 18/02/10 26/02/09 26/02/08 23/02/07 02/03/06 28/02/05 01/03/04 -
Price 1.86 1.40 2.05 2.15 1.53 1.56 1.16 -
P/RPS 0.22 0.29 0.39 0.47 0.36 0.36 0.28 -3.93%
P/EPS 4.12 -10.38 9.87 7.78 5.69 5.97 -27.33 -
EY 24.26 -9.63 10.14 12.86 17.59 16.74 -3.66 -
DY 0.05 0.00 2.56 4.19 2.61 5.12 0.00 -
P/NAPS 0.93 0.69 1.03 2.15 1.53 0.97 0.83 1.91%

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