[BERNAS] QoQ Quarter Result on 31-Mar-2011 [#1]

Stock
[BERNAS] PADIBERAS NASIONAL BHD
Announcement Date
24-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- 48.08%
YoY- 36.14%
Quarter Report
Latest QR
Upcoming QR
BERNAS's Result
BERNAS's Financial Summary
View:
Show?
Quarter Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 979,827 894,663 832,402 823,840 859,142 790,502 744,690 20.01%
PBT 31,388 42,205 88,599 76,541 53,492 88,447 55,141 -31.24%
Tax -10,734 -12,097 -24,275 -20,271 -12,924 -28,571 -12,089 -7.59%
NP 20,654 30,108 64,324 56,270 40,568 59,876 43,052 -38.63%
-
NP to SH 17,143 28,599 63,508 55,323 37,360 57,921 41,620 -44.55%
-
Tax Rate 34.20% 28.66% 27.40% 26.48% 24.16% 32.30% 21.92% -
Total Cost 959,173 864,555 768,078 767,570 818,574 730,626 701,638 23.10%
-
Net Worth 940,979 1,091,277 1,124,326 1,067,884 1,058,447 1,021,028 1,081,649 -8.84%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div - - - - - 423 423 -
Div Payout % - - - - - 0.73% 1.02% -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 940,979 1,091,277 1,124,326 1,067,884 1,058,447 1,021,028 1,081,649 -8.84%
NOSH 470,489 470,378 470,429 470,433 470,420 470,519 470,282 0.02%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 2.11% 3.37% 7.73% 6.83% 4.72% 7.57% 5.78% -
ROE 1.82% 2.62% 5.65% 5.18% 3.53% 5.67% 3.85% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 208.26 190.20 176.95 175.12 182.63 168.01 158.35 19.97%
EPS 3.64 6.08 13.50 11.76 7.94 12.31 8.85 -44.60%
DPS 0.00 0.00 0.00 0.00 0.00 0.09 0.09 -
NAPS 2.00 2.32 2.39 2.27 2.25 2.17 2.30 -8.87%
Adjusted Per Share Value based on latest NOSH - 470,433
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 208.34 190.23 177.00 175.18 182.68 168.09 158.35 20.01%
EPS 3.65 6.08 13.50 11.76 7.94 12.32 8.85 -44.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.09 0.09 -
NAPS 2.0008 2.3204 2.3907 2.2707 2.2506 2.171 2.2999 -8.84%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 3.12 2.90 2.91 2.83 2.71 2.06 1.95 -
P/RPS 1.50 1.52 1.64 1.62 1.48 1.23 1.23 14.10%
P/EPS 85.63 47.70 21.56 24.06 34.12 16.73 22.03 146.60%
EY 1.17 2.10 4.64 4.16 2.93 5.98 4.54 -59.40%
DY 0.00 0.00 0.00 0.00 0.00 0.04 0.05 -
P/NAPS 1.56 1.25 1.22 1.25 1.20 0.95 0.85 49.73%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 23/02/12 24/11/11 16/08/11 24/05/11 21/02/11 22/11/10 24/08/10 -
Price 3.14 3.14 2.67 2.96 2.79 2.09 2.04 -
P/RPS 1.51 1.65 1.51 1.69 1.53 1.24 1.29 11.03%
P/EPS 86.18 51.64 19.78 25.17 35.13 16.98 23.05 140.31%
EY 1.16 1.94 5.06 3.97 2.85 5.89 4.34 -58.40%
DY 0.00 0.00 0.00 0.00 0.00 0.04 0.04 -
P/NAPS 1.57 1.35 1.12 1.30 1.24 0.96 0.89 45.84%

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