[BERNAS] YoY TTM Result on 30-Jun-2001 [#2]

Stock
[BERNAS] PADIBERAS NASIONAL BHD
Announcement Date
30-Aug-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
30-Jun-2001 [#2]
Profit Trend
QoQ- 22.34%
YoY- -5.05%
Quarter Report
Latest QR
Upcoming QR
BERNAS's Result
BERNAS's Financial Summary
View:
Show?
TTM Result
30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 1,950,143 1,729,110 1,744,695 1,827,145 1,865,672 1.11%
PBT 109,315 -8,532 130,711 130,644 108,099 0.27%
Tax -35,787 -19,230 -36,721 -46,031 -18,984 17.16%
NP 73,528 -27,762 93,990 84,613 89,115 -4.68%
-
NP to SH 73,528 -27,762 93,990 84,613 89,115 -4.68%
-
Tax Rate 32.74% - 28.09% 35.23% 17.56% -
Total Cost 1,876,615 1,756,872 1,650,705 1,742,532 1,776,557 1.37%
-
Net Worth 680,074 605,629 594,865 574,019 292,778 23.43%
Dividend
30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div 20,002 - 21,064 - - -
Div Payout % 27.20% - 22.41% - - -
Equity
30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Net Worth 680,074 605,629 594,865 574,019 292,778 23.43%
NOSH 444,493 442,065 297,432 292,867 292,778 10.99%
Ratio Analysis
30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
NP Margin 3.77% -1.61% 5.39% 4.63% 4.78% -
ROE 10.81% -4.58% 15.80% 14.74% 30.44% -
Per Share
30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 438.73 391.14 586.58 623.88 637.23 -8.90%
EPS 16.54 -6.28 31.60 28.89 30.44 -14.13%
DPS 4.50 0.00 7.20 0.00 0.00 -
NAPS 1.53 1.37 2.00 1.96 1.00 11.20%
Adjusted Per Share Value based on latest NOSH - 292,867
30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 414.66 367.67 370.98 388.51 396.70 1.11%
EPS 15.63 -5.90 19.99 17.99 18.95 -4.69%
DPS 4.25 0.00 4.48 0.00 0.00 -
NAPS 1.4461 1.2878 1.2649 1.2206 0.6225 23.43%
Price Multiplier on Financial Quarter End Date
30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/06/04 30/06/03 28/06/02 29/06/01 30/06/00 -
Price 1.33 1.15 2.22 1.35 2.44 -
P/RPS 0.30 0.29 0.38 0.22 0.38 -5.73%
P/EPS 8.04 -18.31 7.03 4.67 8.02 0.06%
EY 12.44 -5.46 14.23 21.40 12.47 -0.06%
DY 3.38 0.00 3.24 0.00 0.00 -
P/NAPS 0.87 0.84 1.11 0.69 2.44 -22.71%
Price Multiplier on Announcement Date
30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 25/08/04 29/08/03 30/08/02 30/08/01 16/11/00 -
Price 1.40 1.21 2.22 1.72 1.70 -
P/RPS 0.32 0.31 0.38 0.28 0.27 4.33%
P/EPS 8.46 -19.27 7.03 5.95 5.59 10.90%
EY 11.82 -5.19 14.23 16.80 17.90 -9.84%
DY 3.21 0.00 3.24 0.00 0.00 -
P/NAPS 0.92 0.88 1.11 0.88 1.70 -14.22%

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