[BERNAS] YoY TTM Result on 31-Mar-2004 [#1]

Stock
[BERNAS] PADIBERAS NASIONAL BHD
Announcement Date
26-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- 242.59%
YoY- 662.69%
Quarter Report
Latest QR
Upcoming QR
BERNAS's Result
BERNAS's Financial Summary
View:
Show?
TTM Result
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Revenue 2,177,168 1,997,850 1,927,500 1,902,607 1,680,034 1,742,224 1,818,649 3.04%
PBT 170,907 164,761 147,166 58,335 23,624 126,444 105,647 8.34%
Tax -37,734 -37,215 -35,115 -31,412 -20,094 -43,132 -36,485 0.56%
NP 133,173 127,546 112,051 26,923 3,530 83,312 69,162 11.53%
-
NP to SH 127,079 122,539 111,001 26,923 3,530 83,312 69,162 10.66%
-
Tax Rate 22.08% 22.59% 23.86% 53.85% 85.06% 34.11% 34.53% -
Total Cost 2,043,995 1,870,304 1,815,449 1,875,684 1,676,504 1,658,912 1,749,487 2.62%
-
Net Worth 940,343 878,654 775,033 652,951 636,047 585,388 570,890 8.66%
Dividend
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Div 42,320 18,636 35,500 - - 21,064 - -
Div Payout % 33.30% 15.21% 31.98% - - 25.28% - -
Equity
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Net Worth 940,343 878,654 775,033 652,951 636,047 585,388 570,890 8.66%
NOSH 470,171 467,369 464,092 444,184 444,788 292,694 292,764 8.21%
Ratio Analysis
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
NP Margin 6.12% 6.38% 5.81% 1.42% 0.21% 4.78% 3.80% -
ROE 13.51% 13.95% 14.32% 4.12% 0.55% 14.23% 12.11% -
Per Share
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 463.06 427.47 415.33 428.34 377.72 595.24 621.20 -4.77%
EPS 27.03 26.22 23.92 6.06 0.79 28.46 23.62 2.27%
DPS 9.00 4.00 7.65 0.00 0.00 7.20 0.00 -
NAPS 2.00 1.88 1.67 1.47 1.43 2.00 1.95 0.42%
Adjusted Per Share Value based on latest NOSH - 444,184
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 462.94 424.81 409.85 404.56 357.23 370.45 386.70 3.04%
EPS 27.02 26.06 23.60 5.72 0.75 17.71 14.71 10.66%
DPS 9.00 3.96 7.55 0.00 0.00 4.48 0.00 -
NAPS 1.9995 1.8683 1.648 1.3884 1.3524 1.2447 1.2139 8.66%
Price Multiplier on Financial Quarter End Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 -
Price 1.99 1.54 1.47 1.13 1.15 2.25 1.25 -
P/RPS 0.43 0.36 0.35 0.26 0.30 0.38 0.20 13.60%
P/EPS 7.36 5.87 6.15 18.64 144.90 7.90 5.29 5.65%
EY 13.58 17.03 16.27 5.36 0.69 12.65 18.90 -5.35%
DY 4.52 2.60 5.20 0.00 0.00 3.20 0.00 -
P/NAPS 1.00 0.82 0.88 0.77 0.80 1.13 0.64 7.71%
Price Multiplier on Announcement Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 22/05/07 05/06/06 30/05/05 26/05/04 28/05/03 31/05/02 05/07/01 -
Price 2.05 1.54 1.26 1.18 1.20 2.19 1.39 -
P/RPS 0.44 0.36 0.30 0.28 0.32 0.37 0.22 12.24%
P/EPS 7.58 5.87 5.27 19.47 151.20 7.69 5.88 4.32%
EY 13.18 17.03 18.98 5.14 0.66 13.00 17.00 -4.15%
DY 4.39 2.60 6.07 0.00 0.00 3.29 0.00 -
P/NAPS 1.03 0.82 0.75 0.80 0.84 1.10 0.71 6.39%

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