[BERNAS] QoQ Cumulative Quarter Result on 30-Sep-2009 [#3]

Stock

[BERNAS] PADIBERAS NASIONAL BHD

Announcement Date

24-Nov-2009

Admission Sponsor

Sponsor

Financial Year

31-Dec-2009

Quarter

30-Sep-2009 [#3]

Profit Trend

QoQ- 85.18%

YoY- 552.65%

Quarter Report

BERNAS Qtr 3 Financial Results.pdf

Latest QR

Upcoming QR

BERNAS's Result

BERNAS's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	CAGR
Cumulative Result
Revenue	1,523,329	778,639	3,259,876	2,458,298	1,610,499	735,404	2,501,954	-28.22%
YoY %	95.64%	-76.11%	32.61%	52.64%	119.00%	-70.61%	-	-
Horiz. %	60.89%	31.12%	130.29%	98.26%	64.37%	29.39%	100.00%	-
PBT	103,842	48,701	238,326	185,344	101,877	3,255	-94,329	-
YoY %	113.22%	-79.57%	28.59%	81.93%	3,029.86%	103.45%	-	-
Horiz. %	-110.08%	-51.63%	-252.65%	-196.49%	-108.00%	-3.45%	100.00%	-
Tax	-18,125	-6,036	-58,789	-40,824	-20,807	9,193	36,857	-
YoY %	-200.28%	89.73%	-44.01%	-96.20%	-326.34%	-75.06%	-	-
Horiz. %	-49.18%	-16.38%	-159.51%	-110.76%	-56.45%	24.94%	100.00%	-
NP	85,717	42,665	179,537	144,520	81,070	12,448	-57,472	-
YoY %	100.91%	-76.24%	24.23%	78.27%	551.27%	121.66%	-	-
Horiz. %	-149.15%	-74.24%	-312.39%	-251.46%	-141.06%	-21.66%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	82,257	40,637	169,261	140,475	75,859	10,192	-76,018	-
YoY %	102.42%	-75.99%	20.49%	85.18%	644.30%	113.41%	-	-
Horiz. %	-108.21%	-53.46%	-222.66%	-184.79%	-99.79%	-13.41%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	17.45%	12.39%	24.67%	22.03%	20.42%	-282.43%	-	-
YoY %	40.84%	-49.78%	11.98%	7.88%	107.23%	0.00%	-	-
Horiz. %	-6.18%	-4.39%	-8.73%	-7.80%	-7.23%	100.00%	-	-
Total Cost	1,437,612	735,974	3,080,339	2,313,778	1,529,429	722,956	2,559,426	-31.99%
YoY %	95.33%	-76.11%	33.13%	51.28%	111.55%	-71.75%	-	-
Horiz. %	56.17%	28.76%	120.35%	90.40%	59.76%	28.25%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,081,710	1,077,068	956,037	1,028,869	880,533	761,515	1,162,081	-4.67%
YoY %	0.43%	12.66%	-7.08%	16.85%	15.63%	-34.47%	-	-
Horiz. %	93.08%	92.68%	82.27%	88.54%	75.77%	65.53%	100.00%	-

	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	CAGR
Dividend
Div	423	423	88	22,863	88	19,230	-	-
YoY %	0.00%	380.68%	-99.62%	25,880.68%	-99.54%	0.00%	-	-
Horiz. %	2.20%	2.20%	0.46%	118.89%	0.46%	100.00%	-	-
Div Payout %	0.51%	1.04%	0.05%	16.28%	0.12%	188.68%	-	-
YoY %	-50.96%	1,980.00%	-99.69%	13,466.67%	-99.94%	0.00%	-	-
Horiz. %	0.27%	0.55%	0.03%	8.63%	0.06%	100.00%	-	-

	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	CAGR
Equity
Net Worth	1,081,710	1,077,068	956,037	1,028,869	880,533	761,515	1,162,081	-4.67%
YoY %	0.43%	12.66%	-7.08%	16.85%	15.63%	-34.47%	-	-
Horiz. %	93.08%	92.68%	82.27%	88.54%	75.77%	65.53%	100.00%	-
NOSH	470,308	470,335	442,609	457,275	440,266	384,603	635,017	-18.18%
YoY %	-0.01%	6.26%	-3.21%	3.86%	14.47%	-39.43%	-	-
Horiz. %	74.06%	74.07%	69.70%	72.01%	69.33%	60.57%	100.00%	-

	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	CAGR
Ratio Analysis
NP Margin	5.63%	5.48%	5.51%	5.88%	5.03%	1.69%	-2.30%	-
YoY %	2.74%	-0.54%	-6.29%	16.90%	197.63%	173.48%	-	-
Horiz. %	-244.78%	-238.26%	-239.57%	-255.65%	-218.70%	-73.48%	100.00%	-
ROE	7.60%	3.77%	17.70%	13.65%	8.62%	1.34%	-6.54%	-
YoY %	101.59%	-78.70%	29.67%	58.35%	543.28%	120.49%	-	-
Horiz. %	-116.21%	-57.65%	-270.64%	-208.72%	-131.80%	-20.49%	100.00%	-

	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	CAGR
Per Share
RPS	323.90	165.55	736.51	537.60	365.80	191.21	394.00	-12.27%
YoY %	95.65%	-77.52%	37.00%	46.97%	91.31%	-51.47%	-	-
Horiz. %	82.21%	42.02%	186.93%	136.45%	92.84%	48.53%	100.00%	-
EPS	17.49	8.64	36.75	30.72	16.13	2.65	-12.22	-
YoY %	102.43%	-76.49%	19.63%	90.45%	508.68%	121.69%	-	-
Horiz. %	-143.13%	-70.70%	-300.74%	-251.39%	-132.00%	-21.69%	100.00%	-
DPS	0.09	0.09	0.02	5.00	0.02	5.00	0.00	-
YoY %	0.00%	350.00%	-99.60%	24,900.00%	-99.60%	0.00%	-	-
Horiz. %	1.80%	1.80%	0.40%	100.00%	0.40%	100.00%	-	-
NAPS	2.30	2.29	2.16	2.25	2.00	1.98	1.83	16.51%
YoY %	0.44%	6.02%	-4.00%	12.50%	1.01%	8.20%	-	-
Horiz. %	125.68%	125.14%	118.03%	122.95%	109.29%	108.20%	100.00%	-

	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	CAGR
Adjusted Per Share Value based on latest NOSH - 478,999
RPS	323.91	165.56	693.16	522.71	342.44	156.37	532.00	-28.22%
YoY %	95.65%	-76.12%	32.61%	52.64%	118.99%	-70.61%	-	-
Horiz. %	60.89%	31.12%	130.29%	98.25%	64.37%	29.39%	100.00%	-
EPS	17.49	8.64	35.99	29.87	16.13	2.17	-16.16	-
YoY %	102.43%	-75.99%	20.49%	85.18%	643.32%	113.43%	-	-
Horiz. %	-108.23%	-53.47%	-222.71%	-184.84%	-99.81%	-13.43%	100.00%	-
DPS	0.09	0.09	0.02	4.86	0.02	4.09	0.00	-
YoY %	0.00%	350.00%	-99.59%	24,200.00%	-99.51%	0.00%	-	-
Horiz. %	2.20%	2.20%	0.49%	118.83%	0.49%	100.00%	-	-
NAPS	2.3001	2.2902	2.0328	2.1877	1.8723	1.6192	2.471	-4.67%
YoY %	0.43%	12.66%	-7.08%	16.85%	15.63%	-34.47%	-	-
Horiz. %	93.08%	92.68%	82.27%	88.54%	75.77%	65.53%	100.00%	-

	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	-
Price	1.95	1.98	1.87	1.84	1.82	1.28	1.20	-
P/RPS	0.60	1.20	0.25	0.34	0.50	0.67	0.30	58.94%
YoY %	-50.00%	380.00%	-26.47%	-32.00%	-25.37%	123.33%	-	-
Horiz. %	200.00%	400.00%	83.33%	113.33%	166.67%	223.33%	100.00%	-
P/EPS	11.15	22.92	4.89	5.99	10.56	48.30	-10.02	-
YoY %	-51.35%	368.71%	-18.36%	-43.28%	-78.14%	582.04%	-	-
Horiz. %	-111.28%	-228.74%	-48.80%	-59.78%	-105.39%	-482.04%	100.00%	-
EY	8.97	4.36	20.45	16.70	9.47	2.07	-9.98	-
YoY %	105.73%	-78.68%	22.46%	76.35%	357.49%	120.74%	-	-
Horiz. %	-89.88%	-43.69%	-204.91%	-167.33%	-94.89%	-20.74%	100.00%	-
DY	0.05	0.05	0.01	2.72	0.01	3.91	0.00	-
YoY %	0.00%	400.00%	-99.63%	27,100.00%	-99.74%	0.00%	-	-
Horiz. %	1.28%	1.28%	0.26%	69.57%	0.26%	100.00%	-	-
P/NAPS	0.85	0.86	0.87	0.82	0.91	0.65	0.66	18.42%
YoY %	-1.16%	-1.15%	6.10%	-9.89%	40.00%	-1.52%	-	-
Horiz. %	128.79%	130.30%	131.82%	124.24%	137.88%	98.48%	100.00%	-

	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	CAGR
Price Multiplier on Announcement Date
Date	24/08/10	27/05/10	18/02/10	24/11/09	28/08/09	29/05/09	26/02/09	-
Price	2.04	1.95	1.86	2.07	1.92	1.56	1.40	-
P/RPS	0.63	1.18	0.25	0.39	0.52	0.82	0.36	45.36%
YoY %	-46.61%	372.00%	-35.90%	-25.00%	-36.59%	127.78%	-	-
Horiz. %	175.00%	327.78%	69.44%	108.33%	144.44%	227.78%	100.00%	-
P/EPS	11.66	22.57	4.86	6.74	11.14	58.87	-11.69	-
YoY %	-48.34%	364.40%	-27.89%	-39.50%	-81.08%	603.59%	-	-
Horiz. %	-99.74%	-193.07%	-41.57%	-57.66%	-95.30%	-503.59%	100.00%	-
EY	8.57	4.43	20.56	14.84	8.97	1.70	-8.55	-
YoY %	93.45%	-78.45%	38.54%	65.44%	427.65%	119.88%	-	-
Horiz. %	-100.23%	-51.81%	-240.47%	-173.57%	-104.91%	-19.88%	100.00%	-
DY	0.04	0.05	0.01	2.42	0.01	3.21	0.00	-
YoY %	-20.00%	400.00%	-99.59%	24,100.00%	-99.69%	0.00%	-	-
Horiz. %	1.25%	1.56%	0.31%	75.39%	0.31%	100.00%	-	-
P/NAPS	0.89	0.85	0.86	0.92	0.96	0.79	0.77	10.16%
YoY %	4.71%	-1.16%	-6.52%	-4.17%	21.52%	2.60%	-	-
Horiz. %	115.58%	110.39%	111.69%	119.48%	124.68%	102.60%	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