[BERNAS] QoQ Annualized Quarter Result on 31-Mar-2007 [#1]

Stock
[BERNAS] PADIBERAS NASIONAL BHD
Announcement Date
22-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- -15.69%
YoY- -9.77%
Quarter Report
Latest QR
Upcoming QR
BERNAS's Result
BERNAS's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 2,240,063 2,221,174 2,195,866 2,085,064 2,134,845 2,157,024 2,060,664 5.70%
PBT 145,139 150,920 155,278 145,428 178,205 184,261 184,490 -14.74%
Tax -37,796 -33,033 -36,784 -28,804 -42,979 -48,850 -49,626 -16.56%
NP 107,343 117,886 118,494 116,624 135,226 135,410 134,864 -14.07%
-
NP to SH 103,586 112,762 113,892 109,644 130,047 129,276 130,338 -14.16%
-
Tax Rate 26.04% 21.89% 23.69% 19.81% 24.12% 26.51% 26.90% -
Total Cost 2,132,720 2,103,288 2,077,372 1,968,440 1,999,619 2,021,613 1,925,800 7.02%
-
Net Worth 963,467 1,021,161 976,992 1,006,167 983,135 931,464 898,720 4.73%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div 17,924 29,990 45,231 - 18,815 25,089 37,642 -38.93%
Div Payout % 17.30% 26.60% 39.71% - 14.47% 19.41% 28.88% -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 963,467 1,021,161 976,992 1,006,167 983,135 931,464 898,720 4.73%
NOSH 448,124 449,851 452,311 470,171 470,399 470,436 470,534 -3.19%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 4.79% 5.31% 5.40% 5.59% 6.33% 6.28% 6.54% -
ROE 10.75% 11.04% 11.66% 10.90% 13.23% 13.88% 14.50% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 499.88 493.76 485.48 443.47 453.84 458.52 437.94 9.19%
EPS 22.82 25.07 25.18 23.32 28.75 27.48 27.70 -12.08%
DPS 4.00 6.67 10.00 0.00 4.00 5.33 8.00 -36.92%
NAPS 2.15 2.27 2.16 2.14 2.09 1.98 1.91 8.18%
Adjusted Per Share Value based on latest NOSH - 470,171
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 476.31 472.29 466.91 443.35 453.94 458.65 438.16 5.70%
EPS 22.03 23.98 24.22 23.31 27.65 27.49 27.71 -14.14%
DPS 3.81 6.38 9.62 0.00 4.00 5.33 8.00 -38.93%
NAPS 2.0486 2.1713 2.0774 2.1394 2.0905 1.9806 1.911 4.73%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 2.11 2.05 2.22 1.99 1.99 1.70 1.56 -
P/RPS 0.42 0.42 0.46 0.45 0.44 0.37 0.36 10.79%
P/EPS 9.13 8.18 8.82 8.53 7.20 6.19 5.63 37.90%
EY 10.96 12.23 11.34 11.72 13.89 16.16 17.76 -27.45%
DY 1.90 3.25 4.50 0.00 2.01 3.14 5.13 -48.33%
P/NAPS 0.98 0.90 1.03 0.93 0.95 0.86 0.82 12.58%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 26/02/08 29/11/07 24/08/07 22/05/07 23/02/07 27/11/06 18/08/06 -
Price 2.05 2.15 1.93 2.05 2.15 1.75 1.69 -
P/RPS 0.41 0.44 0.40 0.46 0.47 0.38 0.39 3.38%
P/EPS 8.87 8.58 7.66 8.79 7.78 6.37 6.10 28.26%
EY 11.28 11.66 13.05 11.38 12.86 15.70 16.39 -21.99%
DY 1.95 3.10 5.18 0.00 1.86 3.05 4.73 -44.51%
P/NAPS 0.95 0.95 0.89 0.96 1.03 0.88 0.88 5.22%

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