[BERNAS] QoQ Quarter Result on 31-Mar-2012 [#1]

Stock
[BERNAS] PADIBERAS NASIONAL BHD
Announcement Date
25-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- 119.21%
YoY- -32.07%
Quarter Report
Latest QR
Upcoming QR
BERNAS's Result
BERNAS's Financial Summary
View:
Show?
Quarter Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 913,423 887,486 937,574 893,788 979,827 894,663 832,402 6.35%
PBT 46,648 25,631 43,263 49,634 31,388 42,205 88,599 -34.66%
Tax -16,622 -4,474 -16,570 -10,072 -10,734 -12,097 -24,275 -22.22%
NP 30,026 21,157 26,693 39,562 20,654 30,108 64,324 -39.68%
-
NP to SH 28,590 18,650 25,122 37,580 17,143 28,599 63,508 -41.11%
-
Tax Rate 35.63% 17.46% 38.30% 20.29% 34.20% 28.66% 27.40% -
Total Cost 883,397 866,329 910,881 854,226 959,173 864,555 768,078 9.72%
-
Net Worth 1,100,326 1,120,883 1,100,851 1,142,921 940,979 1,091,277 1,124,326 -1.42%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 1,100,326 1,120,883 1,100,851 1,142,921 940,979 1,091,277 1,124,326 -1.42%
NOSH 470,225 470,959 470,449 470,337 470,489 470,378 470,429 -0.02%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 3.29% 2.38% 2.85% 4.43% 2.11% 3.37% 7.73% -
ROE 2.60% 1.66% 2.28% 3.29% 1.82% 2.62% 5.65% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 194.25 188.44 199.29 190.03 208.26 190.20 176.95 6.38%
EPS 6.08 3.96 5.34 7.99 3.64 6.08 13.50 -41.10%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.34 2.38 2.34 2.43 2.00 2.32 2.39 -1.39%
Adjusted Per Share Value based on latest NOSH - 470,337
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 194.22 188.71 199.36 190.05 208.34 190.23 177.00 6.35%
EPS 6.08 3.97 5.34 7.99 3.65 6.08 13.50 -41.10%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.3397 2.3834 2.3408 2.4302 2.0008 2.3204 2.3907 -1.42%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 3.26 3.26 3.19 3.04 3.12 2.90 2.91 -
P/RPS 1.68 1.73 1.60 1.60 1.50 1.52 1.64 1.61%
P/EPS 53.62 82.32 59.74 38.05 85.63 47.70 21.56 83.05%
EY 1.87 1.21 1.67 2.63 1.17 2.10 4.64 -45.28%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.39 1.37 1.36 1.25 1.56 1.25 1.22 9.04%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 19/02/13 26/11/12 17/08/12 25/05/12 23/02/12 24/11/11 16/08/11 -
Price 3.23 3.25 3.62 3.06 3.14 3.14 2.67 -
P/RPS 1.66 1.72 1.82 1.61 1.51 1.65 1.51 6.48%
P/EPS 53.12 82.07 67.79 38.30 86.18 51.64 19.78 92.62%
EY 1.88 1.22 1.48 2.61 1.16 1.94 5.06 -48.16%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.38 1.37 1.55 1.26 1.57 1.35 1.12 14.85%

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