[BERNAS] QoQ 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- -49.84%
YoY- 181.17%
Quarter Report
Latest QR
Upcoming QR
BERNAS's Result
BERNAS's Financial Summary
View:
Show?
Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 790,502 744,690 778,639 801,578 847,799 875,095 735,404 4.92%
PBT 88,447 55,141 48,701 52,982 83,467 98,622 3,255 802.01%
Tax -28,571 -12,089 -6,036 -17,965 -20,017 -30,000 9,193 -
NP 59,876 43,052 42,665 35,017 63,450 68,622 12,448 184.67%
-
NP to SH 57,921 41,620 40,637 32,411 64,616 65,667 10,192 218.12%
-
Tax Rate 32.30% 21.92% 12.39% 33.91% 23.98% 30.42% -282.43% -
Total Cost 730,626 701,638 735,974 766,561 784,349 806,473 722,956 0.70%
-
Net Worth 1,021,028 1,081,649 1,077,068 766,418 1,077,748 900,150 761,515 21.57%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div 423 423 423 76 95 90 - -
Div Payout % 0.73% 1.02% 1.04% 0.24% 0.15% 0.14% - -
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 1,021,028 1,081,649 1,077,068 766,418 1,077,748 900,150 761,515 21.57%
NOSH 470,519 470,282 470,335 383,209 478,999 450,075 384,603 14.37%
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 7.57% 5.78% 5.48% 4.37% 7.48% 7.84% 1.69% -
ROE 5.67% 3.85% 3.77% 4.23% 6.00% 7.30% 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 168.01 158.35 165.55 209.18 176.99 194.43 191.21 -8.25%
EPS 12.31 8.85 8.64 6.89 13.74 13.96 2.65 178.14%
DPS 0.09 0.09 0.09 0.02 0.02 0.02 0.00 -
NAPS 2.17 2.30 2.29 2.00 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 168.09 158.35 165.56 170.44 180.27 186.07 156.37 4.93%
EPS 12.32 8.85 8.64 6.89 13.74 13.96 2.17 217.91%
DPS 0.09 0.09 0.09 0.02 0.02 0.02 0.00 -
NAPS 2.171 2.2999 2.2902 1.6297 2.2916 1.914 1.6192 21.57%
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 1.23 1.23 1.20 0.89 1.04 0.94 0.67 49.87%
P/EPS 16.73 22.03 22.92 22.11 13.64 12.47 48.30 -50.64%
EY 5.98 4.54 4.36 4.52 7.33 8.02 2.07 102.70%
DY 0.04 0.05 0.05 0.01 0.01 0.01 0.00 -
P/NAPS 0.95 0.85 0.86 0.94 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 1.24 1.29 1.18 0.89 1.17 0.99 0.82 31.71%
P/EPS 16.98 23.05 22.57 21.99 15.34 13.16 58.87 -56.31%
EY 5.89 4.34 4.43 4.55 6.52 7.60 1.70 128.79%
DY 0.04 0.04 0.05 0.01 0.01 0.01 0.00 -
P/NAPS 0.96 0.89 0.85 0.93 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