[BERNAS] QoQ Cumulative Quarter Result on 30-Jun-2010 [#2]

Stock
[BERNAS] PADIBERAS NASIONAL BHD
Announcement Date
24-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- 102.42%
YoY- 8.43%
Quarter Report
Latest QR
Upcoming QR
BERNAS's Result
BERNAS's Financial Summary
View:
Show?
Cumulative Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 823,840 3,172,973 2,313,831 1,523,329 778,639 3,259,876 2,458,298 -51.78%
PBT 76,541 245,781 192,289 103,842 48,701 238,326 185,344 -44.57%
Tax -20,271 -59,620 -46,696 -18,125 -6,036 -58,789 -40,824 -37.32%
NP 56,270 186,161 145,593 85,717 42,665 179,537 144,520 -46.70%
-
NP to SH 55,323 177,538 140,178 82,257 40,637 169,261 140,475 -46.30%
-
Tax Rate 26.48% 24.26% 24.28% 17.45% 12.39% 24.67% 22.03% -
Total Cost 767,570 2,986,812 2,168,238 1,437,612 735,974 3,080,339 2,313,778 -52.11%
-
Net Worth 1,067,884 1,058,402 1,020,759 1,081,710 1,077,068 956,037 1,028,869 2.51%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div - - 1,270 423 423 88 22,863 -
Div Payout % - - 0.91% 0.51% 1.04% 0.05% 16.28% -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 1,067,884 1,058,402 1,020,759 1,081,710 1,077,068 956,037 1,028,869 2.51%
NOSH 470,433 470,401 470,395 470,308 470,335 442,609 457,275 1.91%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 6.83% 5.87% 6.29% 5.63% 5.48% 5.51% 5.88% -
ROE 5.18% 16.77% 13.73% 7.60% 3.77% 17.70% 13.65% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 175.12 674.52 491.89 323.90 165.55 736.51 537.60 -52.68%
EPS 11.76 37.74 29.80 17.49 8.64 36.75 30.72 -47.30%
DPS 0.00 0.00 0.27 0.09 0.09 0.02 5.00 -
NAPS 2.27 2.25 2.17 2.30 2.29 2.16 2.25 0.59%
Adjusted Per Share Value based on latest NOSH - 470,282
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 175.18 674.68 492.00 323.91 165.56 693.16 522.71 -51.78%
EPS 11.76 37.75 29.81 17.49 8.64 35.99 29.87 -46.31%
DPS 0.00 0.00 0.27 0.09 0.09 0.02 4.86 -
NAPS 2.2707 2.2505 2.1705 2.3001 2.2902 2.0328 2.1877 2.51%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 2.83 2.71 2.06 1.95 1.98 1.87 1.84 -
P/RPS 1.62 0.40 0.42 0.60 1.20 0.25 0.34 183.42%
P/EPS 24.06 7.18 6.91 11.15 22.92 4.89 5.99 152.89%
EY 4.16 13.93 14.47 8.97 4.36 20.45 16.70 -60.44%
DY 0.00 0.00 0.13 0.05 0.05 0.01 2.72 -
P/NAPS 1.25 1.20 0.95 0.85 0.86 0.87 0.82 32.48%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 24/05/11 21/02/11 22/11/10 24/08/10 27/05/10 18/02/10 24/11/09 -
Price 2.96 2.79 2.09 2.04 1.95 1.86 2.07 -
P/RPS 1.69 0.41 0.42 0.63 1.18 0.25 0.39 166.03%
P/EPS 25.17 7.39 7.01 11.66 22.57 4.86 6.74 140.89%
EY 3.97 13.53 14.26 8.57 4.43 20.56 14.84 -58.51%
DY 0.00 0.00 0.13 0.04 0.05 0.01 2.42 -
P/NAPS 1.30 1.24 0.96 0.89 0.85 0.86 0.92 25.94%

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