[BERNAS] QoQ Quarter Result on 31-Mar-2010 [#1]

Stock
[BERNAS] PADIBERAS NASIONAL BHD
Announcement Date
27-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- 25.38%
YoY- 298.71%
Quarter Report
Latest QR
Upcoming QR
BERNAS's Result
BERNAS's Financial Summary
View:
Show?
Quarter Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 859,142 790,502 744,690 778,639 801,578 847,799 875,095 -1.21%
PBT 53,492 88,447 55,141 48,701 52,982 83,467 98,622 -33.41%
Tax -12,924 -28,571 -12,089 -6,036 -17,965 -20,017 -30,000 -42.87%
NP 40,568 59,876 43,052 42,665 35,017 63,450 68,622 -29.49%
-
NP to SH 37,360 57,921 41,620 40,637 32,411 64,616 65,667 -31.26%
-
Tax Rate 24.16% 32.30% 21.92% 12.39% 33.91% 23.98% 30.42% -
Total Cost 818,574 730,626 701,638 735,974 766,561 784,349 806,473 0.99%
-
Net Worth 1,058,447 1,021,028 1,081,649 1,077,068 766,418 1,077,748 900,150 11.37%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div - 423 423 423 76 95 90 -
Div Payout % - 0.73% 1.02% 1.04% 0.24% 0.15% 0.14% -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 1,058,447 1,021,028 1,081,649 1,077,068 766,418 1,077,748 900,150 11.37%
NOSH 470,420 470,519 470,282 470,335 383,209 478,999 450,075 2.98%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 4.72% 7.57% 5.78% 5.48% 4.37% 7.48% 7.84% -
ROE 3.53% 5.67% 3.85% 3.77% 4.23% 6.00% 7.30% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 182.63 168.01 158.35 165.55 209.18 176.99 194.43 -4.07%
EPS 7.94 12.31 8.85 8.64 6.89 13.74 13.96 -31.28%
DPS 0.00 0.09 0.09 0.09 0.02 0.02 0.02 -
NAPS 2.25 2.17 2.30 2.29 2.00 2.25 2.00 8.14%
Adjusted Per Share Value based on latest NOSH - 470,335
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 182.68 168.09 158.35 165.56 170.44 180.27 186.07 -1.21%
EPS 7.94 12.32 8.85 8.64 6.89 13.74 13.96 -31.28%
DPS 0.00 0.09 0.09 0.09 0.02 0.02 0.02 -
NAPS 2.2506 2.171 2.2999 2.2902 1.6297 2.2916 1.914 11.37%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 2.71 2.06 1.95 1.98 1.87 1.84 1.82 -
P/RPS 1.48 1.23 1.23 1.20 0.89 1.04 0.94 35.22%
P/EPS 34.12 16.73 22.03 22.92 22.11 13.64 12.47 95.26%
EY 2.93 5.98 4.54 4.36 4.52 7.33 8.02 -48.80%
DY 0.00 0.04 0.05 0.05 0.01 0.01 0.01 -
P/NAPS 1.20 0.95 0.85 0.86 0.94 0.82 0.91 20.19%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 21/02/11 22/11/10 24/08/10 27/05/10 18/02/10 24/11/09 28/08/09 -
Price 2.79 2.09 2.04 1.95 1.86 2.07 1.92 -
P/RPS 1.53 1.24 1.29 1.18 0.89 1.17 0.99 33.56%
P/EPS 35.13 16.98 23.05 22.57 21.99 15.34 13.16 92.09%
EY 2.85 5.89 4.34 4.43 4.55 6.52 7.60 -47.90%
DY 0.00 0.04 0.04 0.05 0.01 0.01 0.01 -
P/NAPS 1.24 0.96 0.89 0.85 0.93 0.92 0.96 18.54%

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