[BERNAS] QoQ TTM Result on 31-Mar-2009 [#1]

Stock
[BERNAS] PADIBERAS NASIONAL BHD
Announcement Date
29-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -10.53%
YoY- -196.29%
Quarter Report
Latest QR
Upcoming QR
BERNAS's Result
BERNAS's Financial Summary
View:
Show?
TTM Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 3,259,876 3,234,965 2,898,954 2,630,661 2,501,954 2,347,582 2,403,742 22.45%
PBT 238,326 105,312 -1,813 -113,398 -93,304 -6,329 52,880 172.10%
Tax -58,789 1,001 12,550 51,766 38,593 -4,390 -2,305 761.36%
NP 179,537 106,313 10,737 -61,632 -54,711 -10,719 50,575 132.17%
-
NP to SH 172,886 100,545 -1,199 -78,438 -70,964 -24,405 40,349 163.10%
-
Tax Rate 24.67% -0.95% - - - - 4.36% -
Total Cost 3,080,339 3,128,652 2,888,217 2,692,293 2,556,665 2,358,301 2,353,167 19.60%
-
Net Worth 766,418 1,077,748 900,150 384,603 1,062,751 1,108,947 3,081,045 -60.34%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div 339 262 166 76 - - - -
Div Payout % 0.20% 0.26% 0.00% 0.00% - - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 766,418 1,077,748 900,150 384,603 1,062,751 1,108,947 3,081,045 -60.34%
NOSH 383,209 478,999 450,075 384,603 526,114 543,601 1,446,499 -58.65%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 5.51% 3.29% 0.37% -2.34% -2.19% -0.46% 2.10% -
ROE 22.56% 9.33% -0.13% -20.39% -6.68% -2.20% 1.31% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 850.68 675.36 644.10 683.99 475.55 431.86 166.18 196.14%
EPS 45.12 20.99 -0.27 -20.39 -13.49 -4.49 2.79 536.27%
DPS 0.09 0.05 0.04 0.02 0.00 0.00 0.00 -
NAPS 2.00 2.25 2.00 1.00 2.02 2.04 2.13 -4.10%
Adjusted Per Share Value based on latest NOSH - 384,603
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 693.16 687.86 616.41 559.36 532.00 499.17 511.11 22.45%
EPS 36.76 21.38 -0.25 -16.68 -15.09 -5.19 8.58 163.09%
DPS 0.07 0.06 0.04 0.02 0.00 0.00 0.00 -
NAPS 1.6297 2.2916 1.914 0.8178 2.2598 2.358 6.5513 -60.34%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 1.87 1.84 1.82 1.28 1.20 1.30 1.59 -
P/RPS 0.22 0.27 0.28 0.19 0.25 0.30 0.96 -62.45%
P/EPS 4.14 8.77 -683.18 -6.28 -8.90 -28.96 57.00 -82.50%
EY 24.13 11.41 -0.15 -15.93 -11.24 -3.45 1.75 472.27%
DY 0.05 0.03 0.02 0.02 0.00 0.00 0.00 -
P/NAPS 0.94 0.82 0.91 1.28 0.59 0.64 0.75 16.19%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 18/02/10 24/11/09 28/08/09 29/05/09 26/02/09 28/11/08 27/08/08 -
Price 1.86 2.07 1.92 1.56 1.40 1.18 1.39 -
P/RPS 0.22 0.31 0.30 0.23 0.29 0.27 0.84 -58.96%
P/EPS 4.12 9.86 -720.72 -7.65 -10.38 -26.28 49.83 -80.93%
EY 24.26 10.14 -0.14 -13.07 -9.63 -3.80 2.01 423.79%
DY 0.05 0.03 0.02 0.01 0.00 0.00 0.00 -
P/NAPS 0.93 0.92 0.96 1.56 0.69 0.58 0.65 26.89%

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