[BERNAS] QoQ Cumulative Quarter Result on 30-Sep-2011 [#3]

Stock
[BERNAS] PADIBERAS NASIONAL BHD
Announcement Date
24-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- 24.07%
YoY- 5.17%
Quarter Report
Latest QR
Upcoming QR
BERNAS's Result
BERNAS's Financial Summary
View:
Show?
Cumulative Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 1,831,362 893,788 3,530,732 2,550,905 1,656,242 823,840 3,172,973 -30.70%
PBT 92,897 49,634 238,733 207,345 165,140 76,541 245,781 -47.75%
Tax -26,642 -10,072 -67,377 -56,643 -44,546 -20,271 -59,620 -41.57%
NP 66,255 39,562 171,356 150,702 120,594 56,270 186,161 -49.81%
-
NP to SH 62,702 37,580 164,573 147,430 118,831 55,323 177,538 -50.06%
-
Tax Rate 28.68% 20.29% 28.22% 27.32% 26.97% 26.48% 24.26% -
Total Cost 1,765,107 854,226 3,359,376 2,400,203 1,535,648 767,570 2,986,812 -29.60%
-
Net Worth 1,100,695 1,142,921 1,105,507 1,091,377 1,124,331 1,067,884 1,058,402 2.64%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 1,100,695 1,142,921 1,105,507 1,091,377 1,124,331 1,067,884 1,058,402 2.64%
NOSH 470,382 470,337 470,428 470,421 470,431 470,433 470,401 -0.00%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 3.62% 4.43% 4.85% 5.91% 7.28% 6.83% 5.87% -
ROE 5.70% 3.29% 14.89% 13.51% 10.57% 5.18% 16.77% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 389.33 190.03 750.54 542.26 352.07 175.12 674.52 -30.69%
EPS 13.33 7.99 34.99 31.34 25.26 11.76 37.74 -50.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.34 2.43 2.35 2.32 2.39 2.27 2.25 2.65%
Adjusted Per Share Value based on latest NOSH - 470,378
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 389.41 190.05 750.75 542.41 352.17 175.18 674.68 -30.70%
EPS 13.33 7.99 34.99 31.35 25.27 11.76 37.75 -50.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.3404 2.4302 2.3507 2.3206 2.3907 2.2707 2.2505 2.64%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 3.19 3.04 3.12 2.90 2.91 2.83 2.71 -
P/RPS 0.82 1.60 0.42 0.53 0.83 1.62 0.40 61.44%
P/EPS 23.93 38.05 8.92 9.25 11.52 24.06 7.18 123.28%
EY 4.18 2.63 11.21 10.81 8.68 4.16 13.93 -55.21%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.36 1.25 1.33 1.25 1.22 1.25 1.20 8.71%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 17/08/12 25/05/12 23/02/12 24/11/11 16/08/11 24/05/11 21/02/11 -
Price 3.62 3.06 3.14 3.14 2.67 2.96 2.79 -
P/RPS 0.93 1.61 0.42 0.58 0.76 1.69 0.41 72.72%
P/EPS 27.16 38.30 8.98 10.02 10.57 25.17 7.39 138.34%
EY 3.68 2.61 11.14 9.98 9.46 3.97 13.53 -58.05%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.55 1.26 1.34 1.35 1.12 1.30 1.24 16.05%

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