[BERNAS] QoQ TTM Result on 31-Mar-2008 [#1]

Stock
[BERNAS] PADIBERAS NASIONAL BHD
Announcement Date
29-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- -10.69%
YoY- -35.9%
Quarter Report
Latest QR
Upcoming QR
BERNAS's Result
BERNAS's Financial Summary
View:
Show?
TTM Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 2,501,954 2,347,582 2,403,742 2,373,607 2,288,176 2,182,958 2,202,446 8.82%
PBT -93,304 -6,329 52,880 107,125 120,133 153,199 163,599 -
Tax 38,593 -4,390 -2,305 -22,712 -25,933 -31,116 -36,558 -
NP -54,711 -10,719 50,575 84,413 94,200 122,083 127,041 -
-
NP to SH -70,964 -24,405 40,349 81,456 91,201 117,662 121,824 -
-
Tax Rate - - 4.36% 21.20% 21.59% 20.31% 22.35% -
Total Cost 2,556,665 2,358,301 2,353,167 2,289,194 2,193,976 2,060,875 2,075,405 14.84%
-
Net Worth 1,062,751 1,108,947 3,081,045 994,784 877,909 1,011,431 996,806 4.34%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div - - - 23,074 23,074 46,589 46,589 -
Div Payout % - - - 28.33% 25.30% 39.60% 38.24% -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 1,062,751 1,108,947 3,081,045 994,784 877,909 1,011,431 996,806 4.34%
NOSH 526,114 543,601 1,446,499 428,786 438,954 445,564 461,484 9.08%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin -2.19% -0.46% 2.10% 3.56% 4.12% 5.59% 5.77% -
ROE -6.68% -2.20% 1.31% 8.19% 10.39% 11.63% 12.22% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 475.55 431.86 166.18 553.56 521.28 489.93 477.25 -0.23%
EPS -13.49 -4.49 2.79 19.00 20.78 26.41 26.40 -
DPS 0.00 0.00 0.00 5.38 5.26 10.46 10.00 -
NAPS 2.02 2.04 2.13 2.32 2.00 2.27 2.16 -4.34%
Adjusted Per Share Value based on latest NOSH - 428,786
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 532.00 499.17 511.11 504.71 486.54 464.17 468.31 8.83%
EPS -15.09 -5.19 8.58 17.32 19.39 25.02 25.90 -
DPS 0.00 0.00 0.00 4.91 4.91 9.91 9.91 -
NAPS 2.2598 2.358 6.5513 2.1152 1.8667 2.1506 2.1195 4.34%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 1.20 1.30 1.59 1.79 2.11 2.05 2.22 -
P/RPS 0.25 0.30 0.96 0.32 0.40 0.42 0.47 -34.22%
P/EPS -8.90 -28.96 57.00 9.42 10.16 7.76 8.41 -
EY -11.24 -3.45 1.75 10.61 9.85 12.88 11.89 -
DY 0.00 0.00 0.00 3.01 2.49 5.10 4.50 -
P/NAPS 0.59 0.64 0.75 0.77 1.06 0.90 1.03 -30.91%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 26/02/09 28/11/08 27/08/08 29/05/08 26/02/08 29/11/07 24/08/07 -
Price 1.40 1.18 1.39 1.84 2.05 2.15 1.93 -
P/RPS 0.29 0.27 0.84 0.33 0.39 0.44 0.40 -19.21%
P/EPS -10.38 -26.28 49.83 9.69 9.87 8.14 7.31 -
EY -9.63 -3.80 2.01 10.32 10.14 12.28 13.68 -
DY 0.00 0.00 0.00 2.92 2.56 4.86 5.18 -
P/NAPS 0.69 0.58 0.65 0.79 1.03 0.95 0.89 -15.54%

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