[BERNAS] QoQ Annualized Quarter Result on 31-Dec-2008 [#4]

Stock
[BERNAS] PADIBERAS NASIONAL BHD
Announcement Date
26-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- -83.71%
YoY- -173.39%
Quarter Report
Latest QR
Upcoming QR
BERNAS's Result
BERNAS's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 3,277,730 3,220,998 2,941,616 2,501,954 2,300,382 2,426,998 2,426,788 22.16%
PBT 247,125 203,754 13,020 -94,329 -17,696 20,772 93,396 91.19%
Tax -54,432 -41,614 36,772 36,857 -4,309 10,472 -15,920 126.78%
NP 192,693 162,140 49,792 -57,472 -22,005 31,244 77,476 83.46%
-
NP to SH 187,300 151,718 40,768 -76,018 -41,378 12,188 70,664 91.41%
-
Tax Rate 22.03% 20.42% -282.43% - - -50.41% 17.05% -
Total Cost 3,085,037 3,058,858 2,891,824 2,559,426 2,322,387 2,395,754 2,349,312 19.89%
-
Net Worth 1,028,869 880,533 761,515 1,162,081 1,803,685 390,970 994,784 2.26%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div 30,485 176 76,920 - 47,155 18,355 85,757 -49.78%
Div Payout % 16.28% 0.12% 188.68% - 0.00% 150.60% 121.36% -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 1,028,869 880,533 761,515 1,162,081 1,803,685 390,970 994,784 2.26%
NOSH 457,275 440,266 384,603 635,017 884,159 183,554 428,786 4.37%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 5.88% 5.03% 1.69% -2.30% -0.96% 1.29% 3.19% -
ROE 18.20% 17.23% 5.35% -6.54% -2.29% 3.12% 7.10% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 716.80 731.60 764.84 394.00 260.18 1,322.22 565.97 17.04%
EPS 40.96 32.26 10.60 -12.22 -4.68 6.64 16.48 83.38%
DPS 6.67 0.04 20.00 0.00 5.33 10.00 20.00 -51.87%
NAPS 2.25 2.00 1.98 1.83 2.04 2.13 2.32 -2.01%
Adjusted Per Share Value based on latest NOSH - 526,114
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 696.95 684.89 625.48 532.00 489.14 516.06 516.01 22.16%
EPS 39.83 32.26 8.67 -16.16 -8.80 2.59 15.03 91.38%
DPS 6.48 0.04 16.36 0.00 10.03 3.90 18.23 -49.78%
NAPS 2.1877 1.8723 1.6192 2.471 3.8352 0.8313 2.1152 2.27%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 1.84 1.82 1.28 1.20 1.30 1.59 1.79 -
P/RPS 0.26 0.25 0.17 0.30 0.50 0.12 0.32 -12.91%
P/EPS 4.49 5.28 12.08 -10.02 -27.78 23.95 10.86 -44.47%
EY 22.26 18.93 8.28 -9.98 -3.60 4.18 9.21 80.00%
DY 3.62 0.02 15.63 0.00 4.10 6.29 11.17 -52.78%
P/NAPS 0.82 0.91 0.65 0.66 0.64 0.75 0.77 4.27%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 24/11/09 28/08/09 29/05/09 26/02/09 28/11/08 27/08/08 29/05/08 -
Price 2.07 1.92 1.56 1.40 1.18 1.39 1.84 -
P/RPS 0.29 0.26 0.20 0.36 0.45 0.11 0.33 -8.24%
P/EPS 5.05 5.57 14.72 -11.69 -25.21 20.93 11.17 -41.06%
EY 19.79 17.95 6.79 -8.55 -3.97 4.78 8.96 69.51%
DY 3.22 0.02 12.82 0.00 4.52 7.19 10.87 -55.52%
P/NAPS 0.92 0.96 0.79 0.77 0.58 0.65 0.79 10.67%

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