[BERNAS] QoQ Annualized Quarter Result on 30-Sep-2008 [#3]

Stock

[BERNAS] PADIBERAS NASIONAL BHD

Announcement Date

28-Nov-2008

Admission Sponsor

Sponsor

Financial Year

31-Dec-2008

Quarter

30-Sep-2008 [#3]

Profit Trend

QoQ- -439.5%

YoY- -136.7%

Quarter Report

BERNAS 3rd Qtr 2008.pdf

Latest QR

Upcoming QR

BERNAS's Result

BERNAS's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
Annualized Quarter Result
Revenue	3,220,998	2,941,616	2,501,954	2,300,382	2,426,998	2,426,788	2,240,063	27.42%
YoY %	9.50%	17.57%	8.76%	-5.22%	0.01%	8.34%	-	-
Horiz. %	143.79%	131.32%	111.69%	102.69%	108.35%	108.34%	100.00%	-
PBT	203,754	13,020	-94,329	-17,696	20,772	93,396	145,139	25.40%
YoY %	1,464.93%	113.80%	-433.05%	-185.19%	-77.76%	-35.65%	-	-
Horiz. %	140.39%	8.97%	-64.99%	-12.19%	14.31%	64.35%	100.00%	-
Tax	-41,614	36,772	36,857	-4,309	10,472	-15,920	-37,796	6.63%
YoY %	-213.17%	-0.23%	955.35%	-141.15%	165.78%	57.88%	-	-
Horiz. %	110.10%	-97.29%	-97.52%	11.40%	-27.71%	42.12%	100.00%	-
NP	162,140	49,792	-57,472	-22,005	31,244	77,476	107,343	31.68%
YoY %	225.63%	186.64%	-161.18%	-170.43%	-59.67%	-27.82%	-	-
Horiz. %	151.05%	46.39%	-53.54%	-20.50%	29.11%	72.18%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	151,718	40,768	-76,018	-41,378	12,188	70,664	103,586	29.00%
YoY %	272.15%	153.63%	-83.72%	-439.50%	-82.75%	-31.78%	-	-
Horiz. %	146.47%	39.36%	-73.39%	-39.95%	11.77%	68.22%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	20.42%	-282.43%	-	-	-50.41%	17.05%	26.04%	-
YoY %	107.23%	0.00%	-	-	-395.66%	-34.52%	-	-
Horiz. %	78.42%	-1,084.60%	-	-	-193.59%	65.48%	100.00%	-
Total Cost	3,058,858	2,891,824	2,559,426	2,322,387	2,395,754	2,349,312	2,132,720	27.20%
YoY %	5.78%	12.99%	10.21%	-3.06%	1.98%	10.16%	-	-
Horiz. %	143.43%	135.59%	120.01%	108.89%	112.33%	110.16%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	880,533	761,515	1,162,081	1,803,685	390,970	994,784	963,467	-5.82%
YoY %	15.63%	-34.47%	-35.57%	361.34%	-60.70%	3.25%	-	-
Horiz. %	91.39%	79.04%	120.61%	187.21%	40.58%	103.25%	100.00%	-

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
Dividend
Div	176	76,920	-	47,155	18,355	85,757	17,924	-95.42%
YoY %	-99.77%	0.00%	-	156.91%	-78.60%	378.45%	-	-
Horiz. %	0.98%	429.15%	-	263.08%	102.40%	478.45%	100.00%	-
Div Payout %	0.12%	188.68%	-	0.00%	150.60%	121.36%	17.30%	-
YoY %	-99.94%	0.00%	-	0.00%	24.09%	601.50%	-	-
Horiz. %	0.69%	1,090.64%	-	0.00%	870.52%	701.50%	100.00%	-

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
Equity
Net Worth	880,533	761,515	1,162,081	1,803,685	390,970	994,784	963,467	-5.82%
YoY %	15.63%	-34.47%	-35.57%	361.34%	-60.70%	3.25%	-	-
Horiz. %	91.39%	79.04%	120.61%	187.21%	40.58%	103.25%	100.00%	-
NOSH	440,266	384,603	635,017	884,159	183,554	428,786	448,124	-1.17%
YoY %	14.47%	-39.43%	-28.18%	381.69%	-57.19%	-4.32%	-	-
Horiz. %	98.25%	85.83%	141.71%	197.30%	40.96%	95.68%	100.00%	-

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
Ratio Analysis
NP Margin	5.03%	1.69%	-2.30%	-0.96%	1.29%	3.19%	4.79%	-
YoY %	197.63%	173.48%	-139.58%	-174.42%	-59.56%	-33.40%	-	-
Horiz. %	105.01%	35.28%	-48.02%	-20.04%	26.93%	66.60%	100.00%	-
ROE	17.23%	5.35%	-6.54%	-2.29%	3.12%	7.10%	10.75%	-
YoY %	222.06%	181.80%	-185.59%	-173.40%	-56.06%	-33.95%	-	-
Horiz. %	160.28%	49.77%	-60.84%	-21.30%	29.02%	66.05%	100.00%	-

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
Per Share
RPS	731.60	764.84	394.00	260.18	1,322.22	565.97	499.88	28.93%
YoY %	-4.35%	94.12%	51.43%	-80.32%	133.62%	13.22%	-	-
Horiz. %	146.36%	153.00%	78.82%	52.05%	264.51%	113.22%	100.00%	-
EPS	32.26	10.60	-12.22	-4.68	6.64	16.48	22.82	25.98%
YoY %	204.34%	186.74%	-161.11%	-170.48%	-59.71%	-27.78%	-	-
Horiz. %	141.37%	46.45%	-53.55%	-20.51%	29.10%	72.22%	100.00%	-
DPS	0.04	20.00	0.00	5.33	10.00	20.00	4.00	-95.37%
YoY %	-99.80%	0.00%	0.00%	-46.70%	-50.00%	400.00%	-	-
Horiz. %	1.00%	500.00%	0.00%	133.25%	250.00%	500.00%	100.00%	-
NAPS	2.00	1.98	1.83	2.04	2.13	2.32	2.15	-4.71%
YoY %	1.01%	8.20%	-10.29%	-4.23%	-8.19%	7.91%	-	-
Horiz. %	93.02%	92.09%	85.12%	94.88%	99.07%	107.91%	100.00%	-

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
Adjusted Per Share Value based on latest NOSH - 543,601
RPS	684.89	625.48	532.00	489.14	516.06	516.01	476.31	27.42%
YoY %	9.50%	17.57%	8.76%	-5.22%	0.01%	8.33%	-	-
Horiz. %	143.79%	131.32%	111.69%	102.69%	108.35%	108.33%	100.00%	-
EPS	32.26	8.67	-16.16	-8.80	2.59	15.03	22.03	28.98%
YoY %	272.09%	153.65%	-83.64%	-439.77%	-82.77%	-31.77%	-	-
Horiz. %	146.44%	39.36%	-73.35%	-39.95%	11.76%	68.23%	100.00%	-
DPS	0.04	16.36	0.00	10.03	3.90	18.23	3.81	-95.21%
YoY %	-99.76%	0.00%	0.00%	157.18%	-78.61%	378.48%	-	-
Horiz. %	1.05%	429.40%	0.00%	263.25%	102.36%	478.48%	100.00%	-
NAPS	1.8723	1.6192	2.471	3.8352	0.8313	2.1152	2.0486	-5.82%
YoY %	15.63%	-34.47%	-35.57%	361.35%	-60.70%	3.25%	-	-
Horiz. %	91.39%	79.04%	120.62%	187.21%	40.58%	103.25%	100.00%	-

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	-
Price	1.82	1.28	1.20	1.30	1.59	1.79	2.11	-
P/RPS	0.25	0.17	0.30	0.50	0.12	0.32	0.42	-29.26%
YoY %	47.06%	-43.33%	-40.00%	316.67%	-62.50%	-23.81%	-	-
Horiz. %	59.52%	40.48%	71.43%	119.05%	28.57%	76.19%	100.00%	-
P/EPS	5.28	12.08	-10.02	-27.78	23.95	10.86	9.13	-30.60%
YoY %	-56.29%	220.56%	63.93%	-215.99%	120.53%	18.95%	-	-
Horiz. %	57.83%	132.31%	-109.75%	-304.27%	262.32%	118.95%	100.00%	-
EY	18.93	8.28	-9.98	-3.60	4.18	9.21	10.96	44.00%
YoY %	128.62%	182.97%	-177.22%	-186.12%	-54.61%	-15.97%	-	-
Horiz. %	172.72%	75.55%	-91.06%	-32.85%	38.14%	84.03%	100.00%	-
DY	0.02	15.63	0.00	4.10	6.29	11.17	1.90	-95.21%
YoY %	-99.87%	0.00%	0.00%	-34.82%	-43.69%	487.89%	-	-
Horiz. %	1.05%	822.63%	0.00%	215.79%	331.05%	587.89%	100.00%	-
P/NAPS	0.91	0.65	0.66	0.64	0.75	0.77	0.98	-4.82%
YoY %	40.00%	-1.52%	3.12%	-14.67%	-2.60%	-21.43%	-	-
Horiz. %	92.86%	66.33%	67.35%	65.31%	76.53%	78.57%	100.00%	-

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
Price Multiplier on Announcement Date
Date	28/08/09	29/05/09	26/02/09	28/11/08	27/08/08	29/05/08	26/02/08	-
Price	1.92	1.56	1.40	1.18	1.39	1.84	2.05	-
P/RPS	0.26	0.20	0.36	0.45	0.11	0.33	0.41	-26.20%
YoY %	30.00%	-44.44%	-20.00%	309.09%	-66.67%	-19.51%	-	-
Horiz. %	63.41%	48.78%	87.80%	109.76%	26.83%	80.49%	100.00%	-
P/EPS	5.57	14.72	-11.69	-25.21	20.93	11.17	8.87	-26.68%
YoY %	-62.16%	225.92%	53.63%	-220.45%	87.38%	25.93%	-	-
Horiz. %	62.80%	165.95%	-131.79%	-284.22%	235.96%	125.93%	100.00%	-
EY	17.95	6.79	-8.55	-3.97	4.78	8.96	11.28	36.34%
YoY %	164.36%	179.42%	-115.37%	-183.05%	-46.65%	-20.57%	-	-
Horiz. %	159.13%	60.20%	-75.80%	-35.20%	42.38%	79.43%	100.00%	-
DY	0.02	12.82	0.00	4.52	7.19	10.87	1.95	-95.29%
YoY %	-99.84%	0.00%	0.00%	-37.13%	-33.85%	457.44%	-	-
Horiz. %	1.03%	657.44%	0.00%	231.79%	368.72%	557.44%	100.00%	-
P/NAPS	0.96	0.79	0.77	0.58	0.65	0.79	0.95	0.70%
YoY %	21.52%	2.60%	32.76%	-10.77%	-17.72%	-16.84%	-	-
Horiz. %	101.05%	83.16%	81.05%	61.05%	68.42%	83.16%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos