[BERNAS] QoQ TTM Result on 30-Sep-2010 [#3]

Announcement Date
22-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- -3.73%
YoY- 71.65%
View:
Show?
TTM Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 3,305,886 3,218,174 3,172,973 3,115,409 3,172,706 3,303,111 3,259,876 0.94%
PBT 307,079 273,621 245,781 245,271 240,291 283,772 238,326 18.46%
Tax -86,041 -73,855 -59,620 -64,661 -56,107 -74,018 -58,789 28.99%
NP 221,038 199,766 186,161 180,610 184,184 209,754 179,537 14.91%
-
NP to SH 214,112 192,224 177,538 172,589 179,284 203,331 172,886 15.36%
-
Tax Rate 28.02% 26.99% 24.26% 26.36% 23.35% 26.08% 24.67% -
Total Cost 3,084,848 3,018,408 2,986,812 2,934,799 2,988,522 3,093,357 3,080,339 0.09%
-
Net Worth 1,124,326 1,067,884 1,058,447 1,021,028 1,081,649 1,077,068 766,418 29.19%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div - - - 76 172 262 339 -
Div Payout % - - - 0.04% 0.10% 0.13% 0.20% -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 1,124,326 1,067,884 1,058,447 1,021,028 1,081,649 1,077,068 766,418 29.19%
NOSH 470,429 470,433 470,420 470,519 470,282 470,335 383,209 14.69%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 6.69% 6.21% 5.87% 5.80% 5.81% 6.35% 5.51% -
ROE 19.04% 18.00% 16.77% 16.90% 16.58% 18.88% 22.56% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 702.74 684.09 674.50 662.12 674.64 702.29 850.68 -11.98%
EPS 45.51 40.86 37.74 36.68 38.12 43.23 45.12 0.57%
DPS 0.00 0.00 0.00 0.02 0.04 0.06 0.09 -
NAPS 2.39 2.27 2.25 2.17 2.30 2.29 2.00 12.64%
Adjusted Per Share Value based on latest NOSH - 470,519
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 702.94 684.29 674.68 662.44 674.62 702.35 693.16 0.94%
EPS 45.53 40.87 37.75 36.70 38.12 43.23 36.76 15.37%
DPS 0.00 0.00 0.00 0.02 0.04 0.06 0.07 -
NAPS 2.3907 2.2707 2.2506 2.171 2.2999 2.2902 1.6297 29.19%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 2.91 2.83 2.71 2.06 1.95 1.98 1.87 -
P/RPS 0.41 0.41 0.40 0.31 0.29 0.28 0.22 51.61%
P/EPS 6.39 6.93 7.18 5.62 5.12 4.58 4.14 33.66%
EY 15.64 14.44 13.93 17.81 19.55 21.83 24.13 -25.16%
DY 0.00 0.00 0.00 0.01 0.02 0.03 0.05 -
P/NAPS 1.22 1.25 1.20 0.95 0.85 0.86 0.94 19.04%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 16/08/11 24/05/11 21/02/11 22/11/10 24/08/10 27/05/10 18/02/10 -
Price 2.67 2.96 2.79 2.09 2.04 1.95 1.86 -
P/RPS 0.38 0.43 0.41 0.32 0.30 0.28 0.22 44.10%
P/EPS 5.87 7.24 7.39 5.70 5.35 4.51 4.12 26.69%
EY 17.05 13.80 13.53 17.55 18.69 22.17 24.26 -21.00%
DY 0.00 0.00 0.00 0.01 0.02 0.03 0.05 -
P/NAPS 1.12 1.30 1.24 0.96 0.89 0.85 0.93 13.23%

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