[BERNAS] QoQ Annualized Quarter Result on 31-Mar-2012 [#1]

Stock
[BERNAS] PADIBERAS NASIONAL BHD
Announcement Date
25-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- -8.66%
YoY- -32.07%
Quarter Report
Latest QR
Upcoming QR
BERNAS's Result
BERNAS's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 3,632,271 3,625,130 3,662,724 3,575,152 3,530,732 3,401,206 3,312,484 6.30%
PBT 165,176 158,037 185,794 198,536 238,733 276,460 330,280 -36.86%
Tax -47,738 -41,488 -53,284 -40,288 -67,377 -75,524 -89,092 -33.90%
NP 117,438 116,549 132,510 158,248 171,356 200,936 241,188 -37.97%
-
NP to SH 109,942 108,469 125,404 150,320 164,573 196,573 237,662 -40.04%
-
Tax Rate 28.90% 26.25% 28.68% 20.29% 28.22% 27.32% 26.97% -
Total Cost 3,514,833 3,508,581 3,530,214 3,416,904 3,359,376 3,200,270 3,071,296 9.36%
-
Net Worth 1,100,825 1,119,825 1,100,695 1,142,921 1,105,507 1,091,377 1,124,331 -1.39%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 1,100,825 1,119,825 1,100,695 1,142,921 1,105,507 1,091,377 1,124,331 -1.39%
NOSH 470,438 470,514 470,382 470,337 470,428 470,421 470,431 0.00%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 3.23% 3.22% 3.62% 4.43% 4.85% 5.91% 7.28% -
ROE 9.99% 9.69% 11.39% 13.15% 14.89% 18.01% 21.14% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 772.10 770.46 778.67 760.12 750.54 723.01 704.14 6.30%
EPS 23.37 23.05 26.66 31.96 34.99 41.79 50.52 -40.04%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.34 2.38 2.34 2.43 2.35 2.32 2.39 -1.39%
Adjusted Per Share Value based on latest NOSH - 470,337
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 772.34 770.82 778.82 760.19 750.75 723.21 704.34 6.30%
EPS 23.38 23.06 26.67 31.96 34.99 41.80 50.53 -40.03%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.3407 2.3811 2.3404 2.4302 2.3507 2.3206 2.3907 -1.39%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 3.26 3.26 3.19 3.04 3.12 2.90 2.91 -
P/RPS 0.42 0.42 0.41 0.40 0.42 0.40 0.41 1.61%
P/EPS 13.95 14.14 11.97 9.51 8.92 6.94 5.76 79.86%
EY 7.17 7.07 8.36 10.51 11.21 14.41 17.36 -44.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.39 1.37 1.36 1.25 1.33 1.25 1.22 9.04%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 19/02/13 26/11/12 17/08/12 25/05/12 23/02/12 24/11/11 16/08/11 -
Price 3.23 3.25 3.62 3.06 3.14 3.14 2.67 -
P/RPS 0.42 0.42 0.46 0.40 0.42 0.43 0.38 6.86%
P/EPS 13.82 14.10 13.58 9.57 8.98 7.51 5.29 89.13%
EY 7.24 7.09 7.36 10.44 11.14 13.31 18.92 -47.13%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.38 1.37 1.55 1.26 1.34 1.35 1.12 14.85%

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