[BERNAS] QoQ Cumulative Quarter Result on 31-Mar-2009 [#1]

Stock
[BERNAS] PADIBERAS NASIONAL BHD
Announcement Date
29-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- 113.41%
YoY- -42.31%
Quarter Report
Latest QR
Upcoming QR
BERNAS's Result
BERNAS's Financial Summary
View:
Show?
Cumulative Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 3,259,876 2,458,298 1,610,499 735,404 2,501,954 1,725,287 1,213,499 92.89%
PBT 238,326 185,344 101,877 3,255 -94,329 -13,272 10,386 702.91%
Tax -58,789 -40,824 -20,807 9,193 36,857 -3,232 5,236 -
NP 179,537 144,520 81,070 12,448 -57,472 -16,504 15,622 407.00%
-
NP to SH 169,261 140,475 75,859 10,192 -76,018 -31,034 6,094 811.60%
-
Tax Rate 24.67% 22.03% 20.42% -282.43% - - -50.41% -
Total Cost 3,080,339 2,313,778 1,529,429 722,956 2,559,426 1,741,791 1,197,877 87.37%
-
Net Worth 956,037 1,028,869 880,533 761,515 1,162,081 1,803,685 390,970 81.20%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div 88 22,863 88 19,230 - 35,366 9,177 -95.44%
Div Payout % 0.05% 16.28% 0.12% 188.68% - 0.00% 150.60% -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 956,037 1,028,869 880,533 761,515 1,162,081 1,803,685 390,970 81.20%
NOSH 442,609 457,275 440,266 384,603 635,017 884,159 183,554 79.53%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 5.51% 5.88% 5.03% 1.69% -2.30% -0.96% 1.29% -
ROE 17.70% 13.65% 8.62% 1.34% -6.54% -1.72% 1.56% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 736.51 537.60 365.80 191.21 394.00 195.13 661.11 7.44%
EPS 36.75 30.72 16.13 2.65 -12.22 -3.51 3.32 394.51%
DPS 0.02 5.00 0.02 5.00 0.00 4.00 5.00 -97.45%
NAPS 2.16 2.25 2.00 1.98 1.83 2.04 2.13 0.93%
Adjusted Per Share Value based on latest NOSH - 384,603
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 693.16 522.71 342.44 156.37 532.00 366.85 258.03 92.89%
EPS 35.99 29.87 16.13 2.17 -16.16 -6.60 1.30 809.63%
DPS 0.02 4.86 0.02 4.09 0.00 7.52 1.95 -95.23%
NAPS 2.0328 2.1877 1.8723 1.6192 2.471 3.8352 0.8313 81.21%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 1.87 1.84 1.82 1.28 1.20 1.30 1.59 -
P/RPS 0.25 0.34 0.50 0.67 0.30 0.67 0.24 2.75%
P/EPS 4.89 5.99 10.56 48.30 -10.02 -37.04 47.89 -78.06%
EY 20.45 16.70 9.47 2.07 -9.98 -2.70 2.09 355.57%
DY 0.01 2.72 0.01 3.91 0.00 3.08 3.14 -97.81%
P/NAPS 0.87 0.82 0.91 0.65 0.66 0.64 0.75 10.37%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 18/02/10 24/11/09 28/08/09 29/05/09 26/02/09 28/11/08 27/08/08 -
Price 1.86 2.07 1.92 1.56 1.40 1.18 1.39 -
P/RPS 0.25 0.39 0.52 0.82 0.36 0.60 0.21 12.29%
P/EPS 4.86 6.74 11.14 58.87 -11.69 -33.62 41.87 -76.11%
EY 20.56 14.84 8.97 1.70 -8.55 -2.97 2.39 318.19%
DY 0.01 2.42 0.01 3.21 0.00 3.39 3.60 -98.00%
P/NAPS 0.86 0.92 0.96 0.79 0.77 0.58 0.65 20.45%

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