[BERNAS] QoQ Cumulative Quarter Result on 31-Dec-2009 [#4]

Stock
[BERNAS] PADIBERAS NASIONAL BHD
Announcement Date
18-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 20.49%
YoY- 322.66%
Quarter Report
Latest QR
Upcoming QR
BERNAS's Result
BERNAS's Financial Summary
View:
Show?
Cumulative Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 2,313,831 1,523,329 778,639 3,259,876 2,458,298 1,610,499 735,404 114.56%
PBT 192,289 103,842 48,701 238,326 185,344 101,877 3,255 1413.06%
Tax -46,696 -18,125 -6,036 -58,789 -40,824 -20,807 9,193 -
NP 145,593 85,717 42,665 179,537 144,520 81,070 12,448 414.49%
-
NP to SH 140,178 82,257 40,637 169,261 140,475 75,859 10,192 473.13%
-
Tax Rate 24.28% 17.45% 12.39% 24.67% 22.03% 20.42% -282.43% -
Total Cost 2,168,238 1,437,612 735,974 3,080,339 2,313,778 1,529,429 722,956 107.82%
-
Net Worth 1,020,759 1,081,710 1,077,068 956,037 1,028,869 880,533 761,515 21.54%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div 1,270 423 423 88 22,863 88 19,230 -83.63%
Div Payout % 0.91% 0.51% 1.04% 0.05% 16.28% 0.12% 188.68% -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 1,020,759 1,081,710 1,077,068 956,037 1,028,869 880,533 761,515 21.54%
NOSH 470,395 470,308 470,335 442,609 457,275 440,266 384,603 14.35%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 6.29% 5.63% 5.48% 5.51% 5.88% 5.03% 1.69% -
ROE 13.73% 7.60% 3.77% 17.70% 13.65% 8.62% 1.34% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 491.89 323.90 165.55 736.51 537.60 365.80 191.21 87.63%
EPS 29.80 17.49 8.64 36.75 30.72 16.13 2.65 401.19%
DPS 0.27 0.09 0.09 0.02 5.00 0.02 5.00 -85.68%
NAPS 2.17 2.30 2.29 2.16 2.25 2.00 1.98 6.29%
Adjusted Per Share Value based on latest NOSH - 383,209
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 492.00 323.91 165.56 693.16 522.71 342.44 156.37 114.57%
EPS 29.81 17.49 8.64 35.99 29.87 16.13 2.17 472.67%
DPS 0.27 0.09 0.09 0.02 4.86 0.02 4.09 -83.63%
NAPS 2.1705 2.3001 2.2902 2.0328 2.1877 1.8723 1.6192 21.55%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 2.06 1.95 1.98 1.87 1.84 1.82 1.28 -
P/RPS 0.42 0.60 1.20 0.25 0.34 0.50 0.67 -26.73%
P/EPS 6.91 11.15 22.92 4.89 5.99 10.56 48.30 -72.61%
EY 14.47 8.97 4.36 20.45 16.70 9.47 2.07 265.16%
DY 0.13 0.05 0.05 0.01 2.72 0.01 3.91 -89.63%
P/NAPS 0.95 0.85 0.86 0.87 0.82 0.91 0.65 28.75%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 22/11/10 24/08/10 27/05/10 18/02/10 24/11/09 28/08/09 29/05/09 -
Price 2.09 2.04 1.95 1.86 2.07 1.92 1.56 -
P/RPS 0.42 0.63 1.18 0.25 0.39 0.52 0.82 -35.95%
P/EPS 7.01 11.66 22.57 4.86 6.74 11.14 58.87 -75.76%
EY 14.26 8.57 4.43 20.56 14.84 8.97 1.70 312.30%
DY 0.13 0.04 0.05 0.01 2.42 0.01 3.21 -88.18%
P/NAPS 0.96 0.89 0.85 0.86 0.92 0.96 0.79 13.86%

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