[BERNAS] YoY Cumulative Quarter Result on 30-Jun-2006 [#2]

Stock
[BERNAS] PADIBERAS NASIONAL BHD
Announcement Date
18-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- 114.52%
YoY- 3.87%
Quarter Report
Latest QR
Upcoming QR
BERNAS's Result
BERNAS's Financial Summary
View:
Show?
Cumulative Result
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Revenue 1,610,499 1,213,499 1,097,933 1,030,332 937,352 1,001,966 876,561 10.65%
PBT 101,877 10,386 77,639 92,245 91,242 110,817 -1,936 -
Tax -20,807 5,236 -18,392 -24,813 -26,197 -28,792 -8,447 16.19%
NP 81,070 15,622 59,247 67,432 65,045 82,025 -10,383 -
-
NP to SH 75,859 6,094 56,946 65,169 62,743 82,025 -10,383 -
-
Tax Rate 20.42% -50.41% 23.69% 26.90% 28.71% 25.98% - -
Total Cost 1,529,429 1,197,877 1,038,686 962,900 872,307 919,941 886,944 9.49%
-
Net Worth 880,533 390,970 976,992 898,720 803,431 679,838 607,893 6.36%
Dividend
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Div 88 9,177 22,615 18,821 - 19,995 - -
Div Payout % 0.12% 150.60% 39.71% 28.88% - 24.38% - -
Equity
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Net Worth 880,533 390,970 976,992 898,720 803,431 679,838 607,893 6.36%
NOSH 440,266 183,554 452,311 470,534 464,411 444,339 443,717 -0.12%
Ratio Analysis
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
NP Margin 5.03% 1.29% 5.40% 6.54% 6.94% 8.19% -1.18% -
ROE 8.62% 1.56% 5.83% 7.25% 7.81% 12.07% -1.71% -
Per Share
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 365.80 661.11 242.74 218.97 201.84 225.50 197.55 10.80%
EPS 16.13 3.32 12.59 13.85 13.51 18.46 -2.34 -
DPS 0.02 5.00 5.00 4.00 0.00 4.50 0.00 -
NAPS 2.00 2.13 2.16 1.91 1.73 1.53 1.37 6.50%
Adjusted Per Share Value based on latest NOSH - 470,135
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 342.44 258.03 233.46 219.08 199.31 213.05 186.39 10.65%
EPS 16.13 1.30 12.11 13.86 13.34 17.44 -2.21 -
DPS 0.02 1.95 4.81 4.00 0.00 4.25 0.00 -
NAPS 1.8723 0.8313 2.0774 1.911 1.7084 1.4456 1.2926 6.36%
Price Multiplier on Financial Quarter End Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 -
Price 1.82 1.59 2.22 1.56 1.28 1.33 1.15 -
P/RPS 0.50 0.24 0.91 0.71 0.63 0.59 0.58 -2.44%
P/EPS 10.56 47.89 17.63 11.26 9.47 7.20 -49.15 -
EY 9.47 2.09 5.67 8.88 10.55 13.88 -2.03 -
DY 0.01 3.14 2.25 2.56 0.00 3.38 0.00 -
P/NAPS 0.91 0.75 1.03 0.82 0.74 0.87 0.84 1.34%
Price Multiplier on Announcement Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 28/08/09 27/08/08 24/08/07 18/08/06 25/08/05 25/08/04 29/08/03 -
Price 1.92 1.39 1.93 1.69 1.44 1.40 1.21 -
P/RPS 0.52 0.21 0.80 0.77 0.71 0.62 0.61 -2.62%
P/EPS 11.14 41.87 15.33 12.20 10.66 7.58 -51.71 -
EY 8.97 2.39 6.52 8.20 9.38 13.19 -1.93 -
DY 0.01 3.60 2.59 2.37 0.00 3.21 0.00 -
P/NAPS 0.96 0.65 0.89 0.88 0.83 0.92 0.88 1.45%

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