[BERNAS] YoY TTM Result on 31-Mar-2006 [#1]

Stock
[BERNAS] PADIBERAS NASIONAL BHD
Announcement Date
05-Jun-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- -2.27%
YoY- 10.39%
Quarter Report
Latest QR
Upcoming QR
BERNAS's Result
BERNAS's Financial Summary
View:
Show?
TTM Result
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Revenue 2,630,661 2,373,607 2,177,168 1,997,850 1,927,500 1,902,607 1,680,034 7.75%
PBT -113,398 107,125 170,907 164,761 147,166 58,335 23,624 -
Tax 51,766 -22,712 -37,734 -37,215 -35,115 -31,412 -20,094 -
NP -61,632 84,413 133,173 127,546 112,051 26,923 3,530 -
-
NP to SH -78,438 81,456 127,079 122,539 111,001 26,923 3,530 -
-
Tax Rate - 21.20% 22.08% 22.59% 23.86% 53.85% 85.06% -
Total Cost 2,692,293 2,289,194 2,043,995 1,870,304 1,815,449 1,875,684 1,676,504 8.20%
-
Net Worth 384,603 994,784 940,343 878,654 775,033 652,951 636,047 -8.03%
Dividend
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Div 76 23,074 42,320 18,636 35,500 - - -
Div Payout % 0.00% 28.33% 33.30% 15.21% 31.98% - - -
Equity
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Net Worth 384,603 994,784 940,343 878,654 775,033 652,951 636,047 -8.03%
NOSH 384,603 428,786 470,171 467,369 464,092 444,184 444,788 -2.39%
Ratio Analysis
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
NP Margin -2.34% 3.56% 6.12% 6.38% 5.81% 1.42% 0.21% -
ROE -20.39% 8.19% 13.51% 13.95% 14.32% 4.12% 0.55% -
Per Share
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
RPS 683.99 553.56 463.06 427.47 415.33 428.34 377.72 10.39%
EPS -20.39 19.00 27.03 26.22 23.92 6.06 0.79 -
DPS 0.02 5.38 9.00 4.00 7.65 0.00 0.00 -
NAPS 1.00 2.32 2.00 1.88 1.67 1.47 1.43 -5.78%
Adjusted Per Share Value based on latest NOSH - 467,369
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
RPS 559.36 504.71 462.94 424.81 409.85 404.56 357.23 7.75%
EPS -16.68 17.32 27.02 26.06 23.60 5.72 0.75 -
DPS 0.02 4.91 9.00 3.96 7.55 0.00 0.00 -
NAPS 0.8178 2.1152 1.9995 1.8683 1.648 1.3884 1.3524 -8.03%
Price Multiplier on Financial Quarter End Date
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Date 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 -
Price 1.28 1.79 1.99 1.54 1.47 1.13 1.15 -
P/RPS 0.19 0.32 0.43 0.36 0.35 0.26 0.30 -7.32%
P/EPS -6.28 9.42 7.36 5.87 6.15 18.64 144.90 -
EY -15.93 10.61 13.58 17.03 16.27 5.36 0.69 -
DY 0.02 3.01 4.52 2.60 5.20 0.00 0.00 -
P/NAPS 1.28 0.77 1.00 0.82 0.88 0.77 0.80 8.14%
Price Multiplier on Announcement Date
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Date 29/05/09 29/05/08 22/05/07 05/06/06 30/05/05 26/05/04 28/05/03 -
Price 1.56 1.84 2.05 1.54 1.26 1.18 1.20 -
P/RPS 0.23 0.33 0.44 0.36 0.30 0.28 0.32 -5.35%
P/EPS -7.65 9.69 7.58 5.87 5.27 19.47 151.20 -
EY -13.07 10.32 13.18 17.03 18.98 5.14 0.66 -
DY 0.01 2.92 4.39 2.60 6.07 0.00 0.00 -
P/NAPS 1.56 0.79 1.03 0.82 0.75 0.80 0.84 10.85%

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