[BERNAS] YoY Annualized Quarter Result on 31-Mar-2005 [#1]

Stock
[BERNAS] PADIBERAS NASIONAL BHD
Announcement Date
30-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- 13.35%
YoY- -15.85%
Quarter Report
Latest QR
Upcoming QR
BERNAS's Result
BERNAS's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Revenue 2,426,788 2,085,064 1,915,772 1,804,660 1,954,560 1,643,084 1,978,148 3.46%
PBT 93,396 145,428 174,620 180,132 229,052 -18,040 123,636 -4.56%
Tax -15,920 -28,804 -49,784 -43,016 -71,100 -7,224 -52,804 -18.09%
NP 77,476 116,624 124,836 137,116 157,952 -25,264 70,832 1.50%
-
NP to SH 70,664 109,644 121,516 132,916 157,952 -25,264 70,832 -0.03%
-
Tax Rate 17.05% 19.81% 28.51% 23.88% 31.04% - 42.71% -
Total Cost 2,349,312 1,968,440 1,790,936 1,667,544 1,796,608 1,668,348 1,907,316 3.53%
-
Net Worth 994,784 1,006,167 878,654 775,033 652,951 636,047 629,292 7.92%
Dividend
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Div 85,757 - - - - - - -
Div Payout % 121.36% - - - - - - -
Equity
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Net Worth 994,784 1,006,167 878,654 775,033 652,951 636,047 629,292 7.92%
NOSH 428,786 470,171 467,369 464,092 444,184 444,788 292,694 6.56%
Ratio Analysis
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
NP Margin 3.19% 5.59% 6.52% 7.60% 8.08% -1.54% 3.58% -
ROE 7.10% 10.90% 13.83% 17.15% 24.19% -3.97% 11.26% -
Per Share
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 565.97 443.47 409.91 388.86 440.03 369.41 675.84 -2.91%
EPS 16.48 23.32 26.00 28.64 35.56 -5.68 24.20 -6.19%
DPS 20.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.32 2.14 1.88 1.67 1.47 1.43 2.15 1.27%
Adjusted Per Share Value based on latest NOSH - 464,092
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 516.01 443.35 407.36 383.73 415.60 349.37 420.62 3.46%
EPS 15.03 23.31 25.84 28.26 33.59 -5.37 15.06 -0.03%
DPS 18.23 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.1152 2.1394 1.8683 1.648 1.3884 1.3524 1.3381 7.92%
Price Multiplier on Financial Quarter End Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 -
Price 1.79 1.99 1.54 1.47 1.13 1.15 2.25 -
P/RPS 0.32 0.45 0.38 0.38 0.26 0.31 0.33 -0.51%
P/EPS 10.86 8.53 5.92 5.13 3.18 -20.25 9.30 2.61%
EY 9.21 11.72 16.88 19.48 31.47 -4.94 10.76 -2.55%
DY 11.17 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 0.93 0.82 0.88 0.77 0.80 1.05 -5.03%
Price Multiplier on Announcement Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 29/05/08 22/05/07 05/06/06 30/05/05 26/05/04 28/05/03 31/05/02 -
Price 1.84 2.05 1.54 1.26 1.18 1.20 2.19 -
P/RPS 0.33 0.46 0.38 0.32 0.27 0.32 0.32 0.51%
P/EPS 11.17 8.79 5.92 4.40 3.32 -21.13 9.05 3.56%
EY 8.96 11.38 16.88 22.73 30.14 -4.73 11.05 -3.43%
DY 10.87 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 0.96 0.82 0.75 0.80 0.84 1.02 -4.16%

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