[BERNAS] QoQ Quarter Result on 30-Jun-2012 [#2]

Stock
[BERNAS] PADIBERAS NASIONAL BHD
Announcement Date
17-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- -33.15%
YoY- -60.44%
Quarter Report
Latest QR
Upcoming QR
BERNAS's Result
BERNAS's Financial Summary
View:
Show?
Quarter Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 894,714 913,423 887,486 937,574 893,788 979,827 894,663 0.00%
PBT 48,964 46,648 25,631 43,263 49,634 31,388 42,205 10.40%
Tax -13,540 -16,622 -4,474 -16,570 -10,072 -10,734 -12,097 7.79%
NP 35,424 30,026 21,157 26,693 39,562 20,654 30,108 11.43%
-
NP to SH 33,234 28,590 18,650 25,122 37,580 17,143 28,599 10.52%
-
Tax Rate 27.65% 35.63% 17.46% 38.30% 20.29% 34.20% 28.66% -
Total Cost 859,290 883,397 866,329 910,881 854,226 959,173 864,555 -0.40%
-
Net Worth 1,132,870 1,100,326 1,120,883 1,100,851 1,142,921 940,979 1,091,277 2.52%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 1,132,870 1,100,326 1,120,883 1,100,851 1,142,921 940,979 1,091,277 2.52%
NOSH 470,070 470,225 470,959 470,449 470,337 470,489 470,378 -0.04%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 3.96% 3.29% 2.38% 2.85% 4.43% 2.11% 3.37% -
ROE 2.93% 2.60% 1.66% 2.28% 3.29% 1.82% 2.62% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 190.34 194.25 188.44 199.29 190.03 208.26 190.20 0.04%
EPS 7.07 6.08 3.96 5.34 7.99 3.64 6.08 10.57%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.41 2.34 2.38 2.34 2.43 2.00 2.32 2.56%
Adjusted Per Share Value based on latest NOSH - 470,449
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 190.25 194.22 188.71 199.36 190.05 208.34 190.23 0.00%
EPS 7.07 6.08 3.97 5.34 7.99 3.65 6.08 10.57%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.4089 2.3397 2.3834 2.3408 2.4302 2.0008 2.3204 2.52%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 3.69 3.26 3.26 3.19 3.04 3.12 2.90 -
P/RPS 1.94 1.68 1.73 1.60 1.60 1.50 1.52 17.64%
P/EPS 52.19 53.62 82.32 59.74 38.05 85.63 47.70 6.17%
EY 1.92 1.87 1.21 1.67 2.63 1.17 2.10 -5.79%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.53 1.39 1.37 1.36 1.25 1.56 1.25 14.41%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 30/05/13 19/02/13 26/11/12 17/08/12 25/05/12 23/02/12 24/11/11 -
Price 3.68 3.23 3.25 3.62 3.06 3.14 3.14 -
P/RPS 1.93 1.66 1.72 1.82 1.61 1.51 1.65 11.00%
P/EPS 52.05 53.12 82.07 67.79 38.30 86.18 51.64 0.52%
EY 1.92 1.88 1.22 1.48 2.61 1.16 1.94 -0.68%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.53 1.38 1.37 1.55 1.26 1.57 1.35 8.69%

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