[BERNAS] QoQ Annualized Quarter Result on 31-Mar-2008 [#1]

Stock

[BERNAS] PADIBERAS NASIONAL BHD

Announcement Date

29-May-2008

Admission Sponsor

Sponsor

Financial Year

31-Dec-2008

Quarter

31-Mar-2008 [#1]

Profit Trend

QoQ- -31.78%

YoY- -35.55%

Quarter Report

BERNAS's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Annualized Quarter Result
Revenue	2,501,954	2,300,382	2,426,998	2,426,788	2,240,063	2,221,174	2,195,866	9.04%
YoY %	8.76%	-5.22%	0.01%	8.34%	0.85%	1.15%	-	-
Horiz. %	113.94%	104.76%	110.53%	110.52%	102.01%	101.15%	100.00%	-
PBT	-94,329	-17,696	20,772	93,396	145,139	150,920	155,278	-
YoY %	-433.05%	-185.19%	-77.76%	-35.65%	-3.83%	-2.81%	-	-
Horiz. %	-60.75%	-11.40%	13.38%	60.15%	93.47%	97.19%	100.00%	-
Tax	36,857	-4,309	10,472	-15,920	-37,796	-33,033	-36,784	-
YoY %	955.35%	-141.15%	165.78%	57.88%	-14.42%	10.20%	-	-
Horiz. %	-100.20%	11.71%	-28.47%	43.28%	102.75%	89.80%	100.00%	-
NP	-57,472	-22,005	31,244	77,476	107,343	117,886	118,494	-
YoY %	-161.18%	-170.43%	-59.67%	-27.82%	-8.94%	-0.51%	-	-
Horiz. %	-48.50%	-18.57%	26.37%	65.38%	90.59%	99.49%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	-76,018	-41,378	12,188	70,664	103,586	112,762	113,892	-
YoY %	-83.72%	-439.50%	-82.75%	-31.78%	-8.14%	-0.99%	-	-
Horiz. %	-66.75%	-36.33%	10.70%	62.04%	90.95%	99.01%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-	-	-50.41%	17.05%	26.04%	21.89%	23.69%	-
YoY %	-	-	-395.66%	-34.52%	18.96%	-7.60%	-	-
Horiz. %	-	-	-212.79%	71.97%	109.92%	92.40%	100.00%	-
Total Cost	2,559,426	2,322,387	2,395,754	2,349,312	2,132,720	2,103,288	2,077,372	14.85%
YoY %	10.21%	-3.06%	1.98%	10.16%	1.40%	1.25%	-	-
Horiz. %	123.20%	111.79%	115.33%	113.09%	102.66%	101.25%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,162,081	1,803,685	390,970	994,784	963,467	1,021,161	976,992	12.20%
YoY %	-35.57%	361.34%	-60.70%	3.25%	-5.65%	4.52%	-	-
Horiz. %	118.94%	184.62%	40.02%	101.82%	98.62%	104.52%	100.00%	-

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Dividend
Div	-	47,155	18,355	85,757	17,924	29,990	45,231	-
YoY %	-	156.91%	-78.60%	378.45%	-40.23%	-33.70%	-	-
Horiz. %	-	104.25%	40.58%	189.60%	39.63%	66.30%	100.00%	-
Div Payout %	-	0.00%	150.60%	121.36%	17.30%	26.60%	39.71%	-
YoY %	-	0.00%	24.09%	601.50%	-34.96%	-33.01%	-	-
Horiz. %	-	0.00%	379.25%	305.62%	43.57%	66.99%	100.00%	-

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Equity
Net Worth	1,162,081	1,803,685	390,970	994,784	963,467	1,021,161	976,992	12.20%
YoY %	-35.57%	361.34%	-60.70%	3.25%	-5.65%	4.52%	-	-
Horiz. %	118.94%	184.62%	40.02%	101.82%	98.62%	104.52%	100.00%	-
NOSH	635,017	884,159	183,554	428,786	448,124	449,851	452,311	25.25%
YoY %	-28.18%	381.69%	-57.19%	-4.32%	-0.38%	-0.54%	-	-
Horiz. %	140.39%	195.48%	40.58%	94.80%	99.07%	99.46%	100.00%	-

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Ratio Analysis
NP Margin	-2.30%	-0.96%	1.29%	3.19%	4.79%	5.31%	5.40%	-
YoY %	-139.58%	-174.42%	-59.56%	-33.40%	-9.79%	-1.67%	-	-
Horiz. %	-42.59%	-17.78%	23.89%	59.07%	88.70%	98.33%	100.00%	-
ROE	-6.54%	-2.29%	3.12%	7.10%	10.75%	11.04%	11.66%	-
YoY %	-185.59%	-173.40%	-56.06%	-33.95%	-2.63%	-5.32%	-	-
Horiz. %	-56.09%	-19.64%	26.76%	60.89%	92.20%	94.68%	100.00%	-

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Per Share
RPS	394.00	260.18	1,322.22	565.97	499.88	493.76	485.48	-12.93%
YoY %	51.43%	-80.32%	133.62%	13.22%	1.24%	1.71%	-	-
Horiz. %	81.16%	53.59%	272.35%	116.58%	102.97%	101.71%	100.00%	-
EPS	-12.22	-4.68	6.64	16.48	22.82	25.07	25.18	-
YoY %	-161.11%	-170.48%	-59.71%	-27.78%	-8.97%	-0.44%	-	-
Horiz. %	-48.53%	-18.59%	26.37%	65.45%	90.63%	99.56%	100.00%	-
DPS	0.00	5.33	10.00	20.00	4.00	6.67	10.00	-
YoY %	0.00%	-46.70%	-50.00%	400.00%	-40.03%	-33.30%	-	-
Horiz. %	0.00%	53.30%	100.00%	200.00%	40.00%	66.70%	100.00%	-
NAPS	1.83	2.04	2.13	2.32	2.15	2.27	2.16	-10.41%
YoY %	-10.29%	-4.23%	-8.19%	7.91%	-5.29%	5.09%	-	-
Horiz. %	84.72%	94.44%	98.61%	107.41%	99.54%	105.09%	100.00%	-

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Adjusted Per Share Value based on latest NOSH - 428,786
RPS	532.00	489.14	516.06	516.01	476.31	472.29	466.91	9.04%
YoY %	8.76%	-5.22%	0.01%	8.33%	0.85%	1.15%	-	-
Horiz. %	113.94%	104.76%	110.53%	110.52%	102.01%	101.15%	100.00%	-
EPS	-16.16	-8.80	2.59	15.03	22.03	23.98	24.22	-
YoY %	-83.64%	-439.77%	-82.77%	-31.77%	-8.13%	-0.99%	-	-
Horiz. %	-66.72%	-36.33%	10.69%	62.06%	90.96%	99.01%	100.00%	-
DPS	0.00	10.03	3.90	18.23	3.81	6.38	9.62	-
YoY %	0.00%	157.18%	-78.61%	378.48%	-40.28%	-33.68%	-	-
Horiz. %	0.00%	104.26%	40.54%	189.50%	39.60%	66.32%	100.00%	-
NAPS	2.471	3.8352	0.8313	2.1152	2.0486	2.1713	2.0774	12.20%
YoY %	-35.57%	361.35%	-60.70%	3.25%	-5.65%	4.52%	-	-
Horiz. %	118.95%	184.62%	40.02%	101.82%	98.61%	104.52%	100.00%	-

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	28/09/07	29/06/07	-
Price	1.20	1.30	1.59	1.79	2.11	2.05	2.22	-
P/RPS	0.30	0.50	0.12	0.32	0.42	0.42	0.46	-24.69%
YoY %	-40.00%	316.67%	-62.50%	-23.81%	0.00%	-8.70%	-	-
Horiz. %	65.22%	108.70%	26.09%	69.57%	91.30%	91.30%	100.00%	-
P/EPS	-10.02	-27.78	23.95	10.86	9.13	8.18	8.82	-
YoY %	63.93%	-215.99%	120.53%	18.95%	11.61%	-7.26%	-	-
Horiz. %	-113.61%	-314.97%	271.54%	123.13%	103.51%	92.74%	100.00%	-
EY	-9.98	-3.60	4.18	9.21	10.96	12.23	11.34	-
YoY %	-177.22%	-186.12%	-54.61%	-15.97%	-10.38%	7.85%	-	-
Horiz. %	-88.01%	-31.75%	36.86%	81.22%	96.65%	107.85%	100.00%	-
DY	0.00	4.10	6.29	11.17	1.90	3.25	4.50	-
YoY %	0.00%	-34.82%	-43.69%	487.89%	-41.54%	-27.78%	-	-
Horiz. %	0.00%	91.11%	139.78%	248.22%	42.22%	72.22%	100.00%	-
P/NAPS	0.66	0.64	0.75	0.77	0.98	0.90	1.03	-25.57%
YoY %	3.12%	-14.67%	-2.60%	-21.43%	8.89%	-12.62%	-	-
Horiz. %	64.08%	62.14%	72.82%	74.76%	95.15%	87.38%	100.00%	-

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Price Multiplier on Announcement Date
Date	26/02/09	28/11/08	27/08/08	29/05/08	26/02/08	29/11/07	24/08/07	-
Price	1.40	1.18	1.39	1.84	2.05	2.15	1.93	-
P/RPS	0.36	0.45	0.11	0.33	0.41	0.44	0.40	-6.75%
YoY %	-20.00%	309.09%	-66.67%	-19.51%	-6.82%	10.00%	-	-
Horiz. %	90.00%	112.50%	27.50%	82.50%	102.50%	110.00%	100.00%	-
P/EPS	-11.69	-25.21	20.93	11.17	8.87	8.58	7.66	-
YoY %	53.63%	-220.45%	87.38%	25.93%	3.38%	12.01%	-	-
Horiz. %	-152.61%	-329.11%	273.24%	145.82%	115.80%	112.01%	100.00%	-
EY	-8.55	-3.97	4.78	8.96	11.28	11.66	13.05	-
YoY %	-115.37%	-183.05%	-46.65%	-20.57%	-3.26%	-10.65%	-	-
Horiz. %	-65.52%	-30.42%	36.63%	68.66%	86.44%	89.35%	100.00%	-
DY	0.00	4.52	7.19	10.87	1.95	3.10	5.18	-
YoY %	0.00%	-37.13%	-33.85%	457.44%	-37.10%	-40.15%	-	-
Horiz. %	0.00%	87.26%	138.80%	209.85%	37.64%	59.85%	100.00%	-
P/NAPS	0.77	0.58	0.65	0.79	0.95	0.95	0.89	-9.16%
YoY %	32.76%	-10.77%	-17.72%	-16.84%	0.00%	6.74%	-	-
Horiz. %	86.52%	65.17%	73.03%	88.76%	106.74%	106.74%	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