[BERNAS] QoQ TTM Result on 31-Dec-2008 [#4]

Stock
[BERNAS] PADIBERAS NASIONAL BHD
Announcement Date
26-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- -190.78%
YoY- -177.81%
Quarter Report
Latest QR
Upcoming QR
BERNAS's Result
BERNAS's Financial Summary
View:
Show?
TTM Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 3,234,965 2,898,954 2,630,661 2,501,954 2,347,582 2,403,742 2,373,607 22.90%
PBT 105,312 -1,813 -113,398 -93,304 -6,329 52,880 107,125 -1.13%
Tax 1,001 12,550 51,766 38,593 -4,390 -2,305 -22,712 -
NP 106,313 10,737 -61,632 -54,711 -10,719 50,575 84,413 16.60%
-
NP to SH 100,545 -1,199 -78,438 -70,964 -24,405 40,349 81,456 15.05%
-
Tax Rate -0.95% - - - - 4.36% 21.20% -
Total Cost 3,128,652 2,888,217 2,692,293 2,556,665 2,358,301 2,353,167 2,289,194 23.13%
-
Net Worth 1,077,748 900,150 384,603 1,062,751 1,108,947 3,081,045 994,784 5.48%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div 262 166 76 - - - 23,074 -94.93%
Div Payout % 0.26% 0.00% 0.00% - - - 28.33% -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 1,077,748 900,150 384,603 1,062,751 1,108,947 3,081,045 994,784 5.48%
NOSH 478,999 450,075 384,603 526,114 543,601 1,446,499 428,786 7.65%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 3.29% 0.37% -2.34% -2.19% -0.46% 2.10% 3.56% -
ROE 9.33% -0.13% -20.39% -6.68% -2.20% 1.31% 8.19% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 675.36 644.10 683.99 475.55 431.86 166.18 553.56 14.16%
EPS 20.99 -0.27 -20.39 -13.49 -4.49 2.79 19.00 6.85%
DPS 0.05 0.04 0.02 0.00 0.00 0.00 5.38 -95.56%
NAPS 2.25 2.00 1.00 2.02 2.04 2.13 2.32 -2.01%
Adjusted Per Share Value based on latest NOSH - 526,114
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 687.86 616.41 559.36 532.00 499.17 511.11 504.71 22.90%
EPS 21.38 -0.25 -16.68 -15.09 -5.19 8.58 17.32 15.05%
DPS 0.06 0.04 0.02 0.00 0.00 0.00 4.91 -94.68%
NAPS 2.2916 1.914 0.8178 2.2598 2.358 6.5513 2.1152 5.48%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 1.84 1.82 1.28 1.20 1.30 1.59 1.79 -
P/RPS 0.27 0.28 0.19 0.25 0.30 0.96 0.32 -10.69%
P/EPS 8.77 -683.18 -6.28 -8.90 -28.96 57.00 9.42 -4.65%
EY 11.41 -0.15 -15.93 -11.24 -3.45 1.75 10.61 4.96%
DY 0.03 0.02 0.02 0.00 0.00 0.00 3.01 -95.35%
P/NAPS 0.82 0.91 1.28 0.59 0.64 0.75 0.77 4.27%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 24/11/09 28/08/09 29/05/09 26/02/09 28/11/08 27/08/08 29/05/08 -
Price 2.07 1.92 1.56 1.40 1.18 1.39 1.84 -
P/RPS 0.31 0.30 0.23 0.29 0.27 0.84 0.33 -4.07%
P/EPS 9.86 -720.72 -7.65 -10.38 -26.28 49.83 9.69 1.16%
EY 10.14 -0.14 -13.07 -9.63 -3.80 2.01 10.32 -1.16%
DY 0.03 0.02 0.01 0.00 0.00 0.00 2.92 -95.26%
P/NAPS 0.92 0.96 1.56 0.69 0.58 0.65 0.79 10.67%

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