[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
Latest QR
Upcoming QR
BERNAS's Result
BERNAS's Financial Summary
View:
Show?
Cumulative Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 1,523,329 778,639 3,259,876 2,458,298 1,610,499 735,404 2,501,954 -28.22%
PBT 103,842 48,701 238,326 185,344 101,877 3,255 -94,329 -
Tax -18,125 -6,036 -58,789 -40,824 -20,807 9,193 36,857 -
NP 85,717 42,665 179,537 144,520 81,070 12,448 -57,472 -
-
NP to SH 82,257 40,637 169,261 140,475 75,859 10,192 -76,018 -
-
Tax Rate 17.45% 12.39% 24.67% 22.03% 20.42% -282.43% - -
Total Cost 1,437,612 735,974 3,080,339 2,313,778 1,529,429 722,956 2,559,426 -31.99%
-
Net Worth 1,081,710 1,077,068 956,037 1,028,869 880,533 761,515 1,162,081 -4.67%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div 423 423 88 22,863 88 19,230 - -
Div Payout % 0.51% 1.04% 0.05% 16.28% 0.12% 188.68% - -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 1,081,710 1,077,068 956,037 1,028,869 880,533 761,515 1,162,081 -4.67%
NOSH 470,308 470,335 442,609 457,275 440,266 384,603 635,017 -18.18%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 5.63% 5.48% 5.51% 5.88% 5.03% 1.69% -2.30% -
ROE 7.60% 3.77% 17.70% 13.65% 8.62% 1.34% -6.54% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 323.90 165.55 736.51 537.60 365.80 191.21 394.00 -12.27%
EPS 17.49 8.64 36.75 30.72 16.13 2.65 -12.22 -
DPS 0.09 0.09 0.02 5.00 0.02 5.00 0.00 -
NAPS 2.30 2.29 2.16 2.25 2.00 1.98 1.83 16.51%
Adjusted Per Share Value based on latest NOSH - 478,999
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 323.91 165.56 693.16 522.71 342.44 156.37 532.00 -28.22%
EPS 17.49 8.64 35.99 29.87 16.13 2.17 -16.16 -
DPS 0.09 0.09 0.02 4.86 0.02 4.09 0.00 -
NAPS 2.3001 2.2902 2.0328 2.1877 1.8723 1.6192 2.471 -4.67%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
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%
P/EPS 11.15 22.92 4.89 5.99 10.56 48.30 -10.02 -
EY 8.97 4.36 20.45 16.70 9.47 2.07 -9.98 -
DY 0.05 0.05 0.01 2.72 0.01 3.91 0.00 -
P/NAPS 0.85 0.86 0.87 0.82 0.91 0.65 0.66 18.42%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
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%
P/EPS 11.66 22.57 4.86 6.74 11.14 58.87 -11.69 -
EY 8.57 4.43 20.56 14.84 8.97 1.70 -8.55 -
DY 0.04 0.05 0.01 2.42 0.01 3.21 0.00 -
P/NAPS 0.89 0.85 0.86 0.92 0.96 0.79 0.77 10.16%

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