[BERNAS] QoQ Cumulative Quarter Result on 31-Dec-2008 [#4]

Stock
[BERNAS] PADIBERAS NASIONAL BHD
Announcement Date
26-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- -144.95%
YoY- -173.39%
Quarter Report
Latest QR
Upcoming QR
BERNAS's Result
BERNAS's Financial Summary
View:
Show?
Cumulative Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 2,458,298 1,610,499 735,404 2,501,954 1,725,287 1,213,499 606,697 153.94%
PBT 185,344 101,877 3,255 -94,329 -13,272 10,386 23,349 297.42%
Tax -40,824 -20,807 9,193 36,857 -3,232 5,236 -3,980 371.41%
NP 144,520 81,070 12,448 -57,472 -16,504 15,622 19,369 281.37%
-
NP to SH 140,475 75,859 10,192 -76,018 -31,034 6,094 17,666 297.88%
-
Tax Rate 22.03% 20.42% -282.43% - - -50.41% 17.05% -
Total Cost 2,313,778 1,529,429 722,956 2,559,426 1,741,791 1,197,877 587,328 149.22%
-
Net Worth 1,028,869 880,533 761,515 1,162,081 1,803,685 390,970 994,784 2.26%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div 22,863 88 19,230 - 35,366 9,177 21,439 4.37%
Div Payout % 16.28% 0.12% 188.68% - 0.00% 150.60% 121.36% -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 1,028,869 880,533 761,515 1,162,081 1,803,685 390,970 994,784 2.26%
NOSH 457,275 440,266 384,603 635,017 884,159 183,554 428,786 4.37%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 5.88% 5.03% 1.69% -2.30% -0.96% 1.29% 3.19% -
ROE 13.65% 8.62% 1.34% -6.54% -1.72% 1.56% 1.78% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 537.60 365.80 191.21 394.00 195.13 661.11 141.49 143.29%
EPS 30.72 16.13 2.65 -12.22 -3.51 3.32 4.12 281.19%
DPS 5.00 0.02 5.00 0.00 4.00 5.00 5.00 0.00%
NAPS 2.25 2.00 1.98 1.83 2.04 2.13 2.32 -2.01%
Adjusted Per Share Value based on latest NOSH - 526,114
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 522.71 342.44 156.37 532.00 366.85 258.03 129.00 153.94%
EPS 29.87 16.13 2.17 -16.16 -6.60 1.30 3.76 297.63%
DPS 4.86 0.02 4.09 0.00 7.52 1.95 4.56 4.33%
NAPS 2.1877 1.8723 1.6192 2.471 3.8352 0.8313 2.1152 2.27%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 1.84 1.82 1.28 1.20 1.30 1.59 1.79 -
P/RPS 0.34 0.50 0.67 0.30 0.67 0.24 1.27 -58.42%
P/EPS 5.99 10.56 48.30 -10.02 -37.04 47.89 43.45 -73.28%
EY 16.70 9.47 2.07 -9.98 -2.70 2.09 2.30 274.51%
DY 2.72 0.01 3.91 0.00 3.08 3.14 2.79 -1.67%
P/NAPS 0.82 0.91 0.65 0.66 0.64 0.75 0.77 4.27%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 24/11/09 28/08/09 29/05/09 26/02/09 28/11/08 27/08/08 29/05/08 -
Price 2.07 1.92 1.56 1.40 1.18 1.39 1.84 -
P/RPS 0.39 0.52 0.82 0.36 0.60 0.21 1.30 -55.15%
P/EPS 6.74 11.14 58.87 -11.69 -33.62 41.87 44.66 -71.62%
EY 14.84 8.97 1.70 -8.55 -2.97 2.39 2.24 252.33%
DY 2.42 0.01 3.21 0.00 3.39 3.60 2.72 -7.48%
P/NAPS 0.92 0.96 0.79 0.77 0.58 0.65 0.79 10.67%

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