[BERNAS] YoY Annual (Unaudited) Result on 31-Dec-2004 [#4]

Stock
[BERNAS] PADIBERAS NASIONAL BHD
Announcement Date
28-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
YoY- 721.01%
Quarter Report
Latest QR
Upcoming QR
BERNAS's Result
BERNAS's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Revenue 2,240,063 2,134,845 1,970,072 1,964,975 1,824,738 1,763,800 1,681,758 4.89%
PBT 145,139 178,205 166,139 159,396 -3,438 59,043 137,206 0.94%
Tax -37,796 -42,979 -35,523 -42,137 -15,444 -22,986 -49,900 -4.52%
NP 107,343 135,226 130,616 117,259 -18,882 36,057 87,306 3.50%
-
NP to SH 103,586 130,047 125,389 117,259 -18,882 36,057 87,306 2.88%
-
Tax Rate 26.04% 24.12% 21.38% 26.44% - 38.93% 36.37% -
Total Cost 2,132,720 1,999,619 1,839,456 1,847,716 1,843,620 1,727,743 1,594,452 4.96%
-
Net Worth 963,467 983,135 824,400 763,623 609,578 616,767 602,917 8.12%
Dividend
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Div 17,924 18,815 34,932 20,213 - - - -
Div Payout % 17.30% 14.47% 27.86% 17.24% - - - -
Equity
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Net Worth 963,467 983,135 824,400 763,623 609,578 616,767 602,917 8.12%
NOSH 448,124 470,399 465,762 449,190 444,947 443,717 292,678 7.35%
Ratio Analysis
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
NP Margin 4.79% 6.33% 6.63% 5.97% -1.03% 2.04% 5.19% -
ROE 10.75% 13.23% 15.21% 15.36% -3.10% 5.85% 14.48% -
Per Share
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 499.88 453.84 422.98 437.45 410.10 397.50 574.61 -2.29%
EPS 22.82 28.75 26.88 26.10 -3.84 8.15 29.83 -4.36%
DPS 4.00 4.00 7.50 4.50 0.00 0.00 0.00 -
NAPS 2.15 2.09 1.77 1.70 1.37 1.39 2.06 0.71%
Adjusted Per Share Value based on latest NOSH - 449,119
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 476.31 453.94 418.90 417.82 388.00 375.04 357.60 4.89%
EPS 22.03 27.65 26.66 24.93 -4.01 7.67 18.56 2.89%
DPS 3.81 4.00 7.43 4.30 0.00 0.00 0.00 -
NAPS 2.0486 2.0905 1.7529 1.6237 1.2962 1.3115 1.282 8.12%
Price Multiplier on Financial Quarter End Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 -
Price 2.11 1.99 1.34 1.54 1.03 1.24 1.86 -
P/RPS 0.42 0.44 0.32 0.35 0.25 0.31 0.32 4.63%
P/EPS 9.13 7.20 4.98 5.90 -24.27 15.26 6.24 6.54%
EY 10.96 13.89 20.09 16.95 -4.12 6.55 16.04 -6.14%
DY 1.90 2.01 5.60 2.92 0.00 0.00 0.00 -
P/NAPS 0.98 0.95 0.76 0.91 0.75 0.89 0.90 1.42%
Price Multiplier on Announcement Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 26/02/08 23/02/07 02/03/06 28/02/05 01/03/04 29/08/03 04/03/02 -
Price 2.05 2.15 1.53 1.56 1.16 1.21 1.98 -
P/RPS 0.41 0.47 0.36 0.36 0.28 0.30 0.34 3.16%
P/EPS 8.87 7.78 5.68 5.98 -27.34 14.89 6.64 4.94%
EY 11.28 12.86 17.60 16.73 -3.66 6.72 15.07 -4.71%
DY 1.95 1.86 4.90 2.88 0.00 0.00 0.00 -
P/NAPS 0.95 1.03 0.86 0.92 0.85 0.87 0.96 -0.17%

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