[BERNAS] QoQ Quarter Result on 31-Dec-2012 [#4]

Stock
[BERNAS] PADIBERAS NASIONAL BHD
Announcement Date
19-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 53.3%
YoY- 66.77%
Quarter Report
Latest QR
Upcoming QR
BERNAS's Result
BERNAS's Financial Summary
View:
Show?
Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 935,900 879,898 894,714 913,423 887,486 937,574 893,788 3.11%
PBT 51,837 41,502 48,964 46,648 25,631 43,263 49,634 2.93%
Tax -16,304 -15,491 -13,540 -16,622 -4,474 -16,570 -10,072 37.82%
NP 35,533 26,011 35,424 30,026 21,157 26,693 39,562 -6.90%
-
NP to SH 34,780 25,242 33,234 28,590 18,650 25,122 37,580 -5.02%
-
Tax Rate 31.45% 37.33% 27.65% 35.63% 17.46% 38.30% 20.29% -
Total Cost 900,367 853,887 859,290 883,397 866,329 910,881 854,226 3.56%
-
Net Worth 1,195,415 1,161,038 1,132,870 1,100,326 1,120,883 1,100,851 1,142,921 3.03%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 1,195,415 1,161,038 1,132,870 1,100,326 1,120,883 1,100,851 1,142,921 3.03%
NOSH 470,636 470,055 470,070 470,225 470,959 470,449 470,337 0.04%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 3.80% 2.96% 3.96% 3.29% 2.38% 2.85% 4.43% -
ROE 2.91% 2.17% 2.93% 2.60% 1.66% 2.28% 3.29% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 198.86 187.19 190.34 194.25 188.44 199.29 190.03 3.07%
EPS 7.39 5.37 7.07 6.08 3.96 5.34 7.99 -5.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.54 2.47 2.41 2.34 2.38 2.34 2.43 2.99%
Adjusted Per Share Value based on latest NOSH - 470,225
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 199.00 187.10 190.25 194.22 188.71 199.36 190.05 3.11%
EPS 7.40 5.37 7.07 6.08 3.97 5.34 7.99 -4.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.5418 2.4687 2.4089 2.3397 2.3834 2.3408 2.4302 3.03%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 3.40 3.58 3.69 3.26 3.26 3.19 3.04 -
P/RPS 1.71 1.91 1.94 1.68 1.73 1.60 1.60 4.52%
P/EPS 46.01 66.67 52.19 53.62 82.32 59.74 38.05 13.48%
EY 2.17 1.50 1.92 1.87 1.21 1.67 2.63 -12.01%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.34 1.45 1.53 1.39 1.37 1.36 1.25 4.73%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 21/11/13 20/08/13 30/05/13 19/02/13 26/11/12 17/08/12 25/05/12 -
Price 3.55 3.56 3.68 3.23 3.25 3.62 3.06 -
P/RPS 1.79 1.90 1.93 1.66 1.72 1.82 1.61 7.31%
P/EPS 48.04 66.29 52.05 53.12 82.07 67.79 38.30 16.29%
EY 2.08 1.51 1.92 1.88 1.22 1.48 2.61 -14.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.40 1.44 1.53 1.38 1.37 1.55 1.26 7.26%

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