[BERNAS] QoQ 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- -7.55%
YoY- -702.35%
Quarter Report
Latest QR
Upcoming QR
BERNAS's Result
BERNAS's Financial Summary
View:
Show?
Quarter Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 847,799 875,095 735,404 776,667 511,788 606,802 606,697 24.96%
PBT 83,467 98,622 3,255 -80,032 -23,658 -12,963 23,349 133.61%
Tax -20,017 -30,000 9,193 41,825 -8,468 9,216 -3,980 193.25%
NP 63,450 68,622 12,448 -38,207 -32,126 -3,747 19,369 120.41%
-
NP to SH 64,616 65,667 10,192 -39,930 -37,128 -11,572 17,666 137.20%
-
Tax Rate 23.98% 30.42% -282.43% - - - 17.05% -
Total Cost 784,349 806,473 722,956 814,874 543,914 610,549 587,328 21.24%
-
Net Worth 1,077,748 900,150 761,515 1,062,751 1,108,947 3,081,045 994,784 5.48%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div 95 90 - - - 72,324 - -
Div Payout % 0.15% 0.14% - - - 0.00% - -
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 1,077,748 900,150 761,515 1,062,751 1,108,947 3,081,045 994,784 5.48%
NOSH 478,999 450,075 384,603 526,114 543,601 1,446,499 428,786 7.65%
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 7.48% 7.84% 1.69% -4.92% -6.28% -0.62% 3.19% -
ROE 6.00% 7.30% 1.34% -3.76% -3.35% -0.38% 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 176.99 194.43 191.21 147.62 94.15 41.95 141.49 16.07%
EPS 13.74 13.96 2.65 -8.12 -6.83 -0.80 4.12 123.05%
DPS 0.02 0.02 0.00 0.00 0.00 5.00 0.00 -
NAPS 2.25 2.00 1.98 2.02 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 180.27 186.07 156.37 165.14 108.82 129.03 129.00 24.96%
EPS 13.74 13.96 2.17 -8.49 -7.89 -2.46 3.76 137.05%
DPS 0.02 0.02 0.00 0.00 0.00 15.38 0.00 -
NAPS 2.2916 1.914 1.6192 2.2598 2.358 6.5513 2.1152 5.48%
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 1.04 0.94 0.67 0.81 1.38 3.79 1.27 -12.46%
P/EPS 13.64 12.47 48.30 -15.81 -19.03 -198.75 43.45 -53.77%
EY 7.33 8.02 2.07 -6.32 -5.25 -0.50 2.30 116.41%
DY 0.01 0.01 0.00 0.00 0.00 3.14 0.00 -
P/NAPS 0.82 0.91 0.65 0.59 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 1.17 0.99 0.82 0.95 1.25 3.31 1.30 -6.77%
P/EPS 15.34 13.16 58.87 -18.45 -17.28 -173.75 44.66 -50.92%
EY 6.52 7.60 1.70 -5.42 -5.79 -0.58 2.24 103.72%
DY 0.01 0.01 0.00 0.00 0.00 3.60 0.00 -
P/NAPS 0.92 0.96 0.79 0.69 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