[BERNAS] QoQ Cumulative Quarter Result on 30-Jun-2011 [#2]

Stock
[BERNAS] PADIBERAS NASIONAL BHD
Announcement Date
16-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- 114.79%
YoY- 44.46%
Quarter Report
Latest QR
Upcoming QR
BERNAS's Result
BERNAS's Financial Summary
View:
Show?
Cumulative Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 893,788 3,530,732 2,550,905 1,656,242 823,840 3,172,973 2,313,831 -46.92%
PBT 49,634 238,733 207,345 165,140 76,541 245,781 192,289 -59.42%
Tax -10,072 -67,377 -56,643 -44,546 -20,271 -59,620 -46,696 -64.00%
NP 39,562 171,356 150,702 120,594 56,270 186,161 145,593 -58.01%
-
NP to SH 37,580 164,573 147,430 118,831 55,323 177,538 140,178 -58.38%
-
Tax Rate 20.29% 28.22% 27.32% 26.97% 26.48% 24.26% 24.28% -
Total Cost 854,226 3,359,376 2,400,203 1,535,648 767,570 2,986,812 2,168,238 -46.22%
-
Net Worth 1,142,921 1,105,507 1,091,377 1,124,331 1,067,884 1,058,402 1,020,759 7.81%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div - - - - - - 1,270 -
Div Payout % - - - - - - 0.91% -
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 1,142,921 1,105,507 1,091,377 1,124,331 1,067,884 1,058,402 1,020,759 7.81%
NOSH 470,337 470,428 470,421 470,431 470,433 470,401 470,395 -0.00%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin 4.43% 4.85% 5.91% 7.28% 6.83% 5.87% 6.29% -
ROE 3.29% 14.89% 13.51% 10.57% 5.18% 16.77% 13.73% -
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 190.03 750.54 542.26 352.07 175.12 674.52 491.89 -46.92%
EPS 7.99 34.99 31.34 25.26 11.76 37.74 29.80 -58.38%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.27 -
NAPS 2.43 2.35 2.32 2.39 2.27 2.25 2.17 7.82%
Adjusted Per Share Value based on latest NOSH - 470,429
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 190.05 750.75 542.41 352.17 175.18 674.68 492.00 -46.92%
EPS 7.99 34.99 31.35 25.27 11.76 37.75 29.81 -58.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.27 -
NAPS 2.4302 2.3507 2.3206 2.3907 2.2707 2.2505 2.1705 7.81%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 3.04 3.12 2.90 2.91 2.83 2.71 2.06 -
P/RPS 1.60 0.42 0.53 0.83 1.62 0.40 0.42 143.72%
P/EPS 38.05 8.92 9.25 11.52 24.06 7.18 6.91 211.50%
EY 2.63 11.21 10.81 8.68 4.16 13.93 14.47 -67.88%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.13 -
P/NAPS 1.25 1.33 1.25 1.22 1.25 1.20 0.95 20.05%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 25/05/12 23/02/12 24/11/11 16/08/11 24/05/11 21/02/11 22/11/10 -
Price 3.06 3.14 3.14 2.67 2.96 2.79 2.09 -
P/RPS 1.61 0.42 0.58 0.76 1.69 0.41 0.42 144.73%
P/EPS 38.30 8.98 10.02 10.57 25.17 7.39 7.01 209.88%
EY 2.61 11.14 9.98 9.46 3.97 13.53 14.26 -67.73%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.13 -
P/NAPS 1.26 1.34 1.35 1.12 1.30 1.24 0.96 19.85%

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