[BERNAS] QoQ Annualized Quarter Result on 31-Mar-2011 [#1]

Stock
[BERNAS] PADIBERAS NASIONAL BHD
Announcement Date
24-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- 24.64%
YoY- 36.14%
Quarter Report
Latest QR
Upcoming QR
BERNAS's Result
BERNAS's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 3,530,732 3,401,206 3,312,484 3,295,360 3,172,973 3,085,108 3,046,658 10.30%
PBT 238,733 276,460 330,280 306,164 245,781 256,385 207,684 9.70%
Tax -67,377 -75,524 -89,092 -81,084 -59,620 -62,261 -36,250 51.00%
NP 171,356 200,936 241,188 225,080 186,161 194,124 171,434 -0.03%
-
NP to SH 164,573 196,573 237,662 221,292 177,538 186,904 164,514 0.02%
-
Tax Rate 28.22% 27.32% 26.97% 26.48% 24.26% 24.28% 17.45% -
Total Cost 3,359,376 3,200,270 3,071,296 3,070,280 2,986,812 2,890,984 2,875,224 10.90%
-
Net Worth 1,105,507 1,091,377 1,124,331 1,067,884 1,058,402 1,020,759 1,081,710 1.45%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div - - - - - 1,693 846 -
Div Payout % - - - - - 0.91% 0.51% -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 1,105,507 1,091,377 1,124,331 1,067,884 1,058,402 1,020,759 1,081,710 1.45%
NOSH 470,428 470,421 470,431 470,433 470,401 470,395 470,308 0.01%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 4.85% 5.91% 7.28% 6.83% 5.87% 6.29% 5.63% -
ROE 14.89% 18.01% 21.14% 20.72% 16.77% 18.31% 15.21% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 750.54 723.01 704.14 700.49 674.52 655.85 647.80 10.28%
EPS 34.99 41.79 50.52 47.04 37.74 39.73 34.98 0.01%
DPS 0.00 0.00 0.00 0.00 0.00 0.36 0.18 -
NAPS 2.35 2.32 2.39 2.27 2.25 2.17 2.30 1.44%
Adjusted Per Share Value based on latest NOSH - 470,433
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 750.75 723.21 704.34 700.70 674.68 656.00 647.82 10.30%
EPS 34.99 41.80 50.53 47.05 37.75 39.74 34.98 0.01%
DPS 0.00 0.00 0.00 0.00 0.00 0.36 0.18 -
NAPS 2.3507 2.3206 2.3907 2.2707 2.2505 2.1705 2.3001 1.45%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 3.12 2.90 2.91 2.83 2.71 2.06 1.95 -
P/RPS 0.42 0.40 0.41 0.40 0.40 0.31 0.30 25.06%
P/EPS 8.92 6.94 5.76 6.02 7.18 5.18 5.57 36.76%
EY 11.21 14.41 17.36 16.62 13.93 19.29 17.94 -26.84%
DY 0.00 0.00 0.00 0.00 0.00 0.17 0.09 -
P/NAPS 1.33 1.25 1.22 1.25 1.20 0.95 0.85 34.66%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 23/02/12 24/11/11 16/08/11 24/05/11 21/02/11 22/11/10 24/08/10 -
Price 3.14 3.14 2.67 2.96 2.79 2.09 2.04 -
P/RPS 0.42 0.43 0.38 0.42 0.41 0.32 0.31 22.37%
P/EPS 8.98 7.51 5.29 6.29 7.39 5.26 5.83 33.26%
EY 11.14 13.31 18.92 15.89 13.53 19.01 17.15 -24.93%
DY 0.00 0.00 0.00 0.00 0.00 0.17 0.09 -
P/NAPS 1.34 1.35 1.12 1.30 1.24 0.96 0.89 31.26%

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