[BERNAS] QoQ 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- 125.52%
YoY- -42.31%
Quarter Report
Latest QR
Upcoming QR
BERNAS's Result
BERNAS's Financial Summary
View:
Show?
Quarter Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 801,578 847,799 875,095 735,404 776,667 511,788 606,802 20.33%
PBT 52,982 83,467 98,622 3,255 -80,032 -23,658 -12,963 -
Tax -17,965 -20,017 -30,000 9,193 41,825 -8,468 9,216 -
NP 35,017 63,450 68,622 12,448 -38,207 -32,126 -3,747 -
-
NP to SH 32,411 64,616 65,667 10,192 -39,930 -37,128 -11,572 -
-
Tax Rate 33.91% 23.98% 30.42% -282.43% - - - -
Total Cost 766,561 784,349 806,473 722,956 814,874 543,914 610,549 16.33%
-
Net Worth 766,418 1,077,748 900,150 761,515 1,062,751 1,108,947 3,081,045 -60.34%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div 76 95 90 - - - 72,324 -98.95%
Div Payout % 0.24% 0.15% 0.14% - - - 0.00% -
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 766,418 1,077,748 900,150 761,515 1,062,751 1,108,947 3,081,045 -60.34%
NOSH 383,209 478,999 450,075 384,603 526,114 543,601 1,446,499 -58.65%
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 4.37% 7.48% 7.84% 1.69% -4.92% -6.28% -0.62% -
ROE 4.23% 6.00% 7.30% 1.34% -3.76% -3.35% -0.38% -
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 209.18 176.99 194.43 191.21 147.62 94.15 41.95 191.01%
EPS 6.89 13.74 13.96 2.65 -8.12 -6.83 -0.80 -
DPS 0.02 0.02 0.02 0.00 0.00 0.00 5.00 -97.45%
NAPS 2.00 2.25 2.00 1.98 2.02 2.04 2.13 -4.10%
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 170.44 180.27 186.07 156.37 165.14 108.82 129.03 20.32%
EPS 6.89 13.74 13.96 2.17 -8.49 -7.89 -2.46 -
DPS 0.02 0.02 0.02 0.00 0.00 0.00 15.38 -98.79%
NAPS 1.6297 2.2916 1.914 1.6192 2.2598 2.358 6.5513 -60.34%
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 0.89 1.04 0.94 0.67 0.81 1.38 3.79 -61.83%
P/EPS 22.11 13.64 12.47 48.30 -15.81 -19.03 -198.75 -
EY 4.52 7.33 8.02 2.07 -6.32 -5.25 -0.50 -
DY 0.01 0.01 0.01 0.00 0.00 0.00 3.14 -97.81%
P/NAPS 0.94 0.82 0.91 0.65 0.59 0.64 0.75 16.19%
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 0.89 1.17 0.99 0.82 0.95 1.25 3.31 -58.24%
P/EPS 21.99 15.34 13.16 58.87 -18.45 -17.28 -173.75 -
EY 4.55 6.52 7.60 1.70 -5.42 -5.79 -0.58 -
DY 0.01 0.01 0.01 0.00 0.00 0.00 3.60 -98.00%
P/NAPS 0.93 0.92 0.96 0.79 0.69 0.58 0.65 26.89%

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