[BERNAS] QoQ Cumulative Quarter Result on 31-Dec-2010 [#4]

Stock
[BERNAS] PADIBERAS NASIONAL BHD
Announcement Date
21-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- 26.65%
YoY- 4.89%
Quarter Report
Latest QR
Upcoming QR
BERNAS's Result
BERNAS's Financial Summary
View:
Show?
Cumulative Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 2,550,905 1,656,242 823,840 3,172,973 2,313,831 1,523,329 778,639 120.42%
PBT 207,345 165,140 76,541 245,781 192,289 103,842 48,701 162.45%
Tax -56,643 -44,546 -20,271 -59,620 -46,696 -18,125 -6,036 344.29%
NP 150,702 120,594 56,270 186,161 145,593 85,717 42,665 131.75%
-
NP to SH 147,430 118,831 55,323 177,538 140,178 82,257 40,637 135.92%
-
Tax Rate 27.32% 26.97% 26.48% 24.26% 24.28% 17.45% 12.39% -
Total Cost 2,400,203 1,535,648 767,570 2,986,812 2,168,238 1,437,612 735,974 119.75%
-
Net Worth 1,091,377 1,124,331 1,067,884 1,058,402 1,020,759 1,081,710 1,077,068 0.88%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - - - - 1,270 423 423 -
Div Payout % - - - - 0.91% 0.51% 1.04% -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 1,091,377 1,124,331 1,067,884 1,058,402 1,020,759 1,081,710 1,077,068 0.88%
NOSH 470,421 470,431 470,433 470,401 470,395 470,308 470,335 0.01%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 5.91% 7.28% 6.83% 5.87% 6.29% 5.63% 5.48% -
ROE 13.51% 10.57% 5.18% 16.77% 13.73% 7.60% 3.77% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 542.26 352.07 175.12 674.52 491.89 323.90 165.55 120.39%
EPS 31.34 25.26 11.76 37.74 29.80 17.49 8.64 135.89%
DPS 0.00 0.00 0.00 0.00 0.27 0.09 0.09 -
NAPS 2.32 2.39 2.27 2.25 2.17 2.30 2.29 0.87%
Adjusted Per Share Value based on latest NOSH - 470,420
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 542.41 352.17 175.18 674.68 492.00 323.91 165.56 120.42%
EPS 31.35 25.27 11.76 37.75 29.81 17.49 8.64 135.94%
DPS 0.00 0.00 0.00 0.00 0.27 0.09 0.09 -
NAPS 2.3206 2.3907 2.2707 2.2505 2.1705 2.3001 2.2902 0.88%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 2.90 2.91 2.83 2.71 2.06 1.95 1.98 -
P/RPS 0.53 0.83 1.62 0.40 0.42 0.60 1.20 -41.97%
P/EPS 9.25 11.52 24.06 7.18 6.91 11.15 22.92 -45.35%
EY 10.81 8.68 4.16 13.93 14.47 8.97 4.36 83.08%
DY 0.00 0.00 0.00 0.00 0.13 0.05 0.05 -
P/NAPS 1.25 1.22 1.25 1.20 0.95 0.85 0.86 28.28%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 24/11/11 16/08/11 24/05/11 21/02/11 22/11/10 24/08/10 27/05/10 -
Price 3.14 2.67 2.96 2.79 2.09 2.04 1.95 -
P/RPS 0.58 0.76 1.69 0.41 0.42 0.63 1.18 -37.69%
P/EPS 10.02 10.57 25.17 7.39 7.01 11.66 22.57 -41.77%
EY 9.98 9.46 3.97 13.53 14.26 8.57 4.43 71.76%
DY 0.00 0.00 0.00 0.00 0.13 0.04 0.05 -
P/NAPS 1.35 1.12 1.30 1.24 0.96 0.89 0.85 36.08%

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