[BERNAS] YoY Annual (Unaudited) 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
YoY- -173.39%
Quarter Report
Latest QR
Upcoming QR
BERNAS's Result
BERNAS's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Revenue 3,530,732 3,172,973 3,259,876 2,501,954 2,240,063 2,134,845 1,970,072 10.20%
PBT 238,733 245,781 238,326 -94,329 145,139 178,205 166,139 6.22%
Tax -67,377 -59,620 -58,789 36,857 -37,796 -42,979 -35,523 11.25%
NP 171,356 186,161 179,537 -57,472 107,343 135,226 130,616 4.62%
-
NP to SH 164,573 177,538 169,261 -76,018 103,586 130,047 125,389 4.63%
-
Tax Rate 28.22% 24.26% 24.67% - 26.04% 24.12% 21.38% -
Total Cost 3,359,376 2,986,812 3,080,339 2,559,426 2,132,720 1,999,619 1,839,456 10.55%
-
Net Worth 1,105,507 1,058,402 956,037 1,162,081 963,467 983,135 824,400 5.00%
Dividend
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Div - - 88 - 17,924 18,815 34,932 -
Div Payout % - - 0.05% - 17.30% 14.47% 27.86% -
Equity
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Net Worth 1,105,507 1,058,402 956,037 1,162,081 963,467 983,135 824,400 5.00%
NOSH 470,428 470,401 442,609 635,017 448,124 470,399 465,762 0.16%
Ratio Analysis
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
NP Margin 4.85% 5.87% 5.51% -2.30% 4.79% 6.33% 6.63% -
ROE 14.89% 16.77% 17.70% -6.54% 10.75% 13.23% 15.21% -
Per Share
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 750.54 674.52 736.51 394.00 499.88 453.84 422.98 10.02%
EPS 34.99 37.74 36.75 -12.22 22.82 28.75 26.88 4.49%
DPS 0.00 0.00 0.02 0.00 4.00 4.00 7.50 -
NAPS 2.35 2.25 2.16 1.83 2.15 2.09 1.77 4.83%
Adjusted Per Share Value based on latest NOSH - 526,114
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 750.75 674.68 693.16 532.00 476.31 453.94 418.90 10.20%
EPS 34.99 37.75 35.99 -16.16 22.03 27.65 26.66 4.63%
DPS 0.00 0.00 0.02 0.00 3.81 4.00 7.43 -
NAPS 2.3507 2.2505 2.0328 2.471 2.0486 2.0905 1.7529 5.00%
Price Multiplier on Financial Quarter End Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 -
Price 3.12 2.71 1.87 1.20 2.11 1.99 1.34 -
P/RPS 0.42 0.40 0.25 0.30 0.42 0.44 0.32 4.63%
P/EPS 8.92 7.18 4.89 -10.02 9.13 7.20 4.98 10.19%
EY 11.21 13.93 20.45 -9.98 10.96 13.89 20.09 -9.26%
DY 0.00 0.00 0.01 0.00 1.90 2.01 5.60 -
P/NAPS 1.33 1.20 0.87 0.66 0.98 0.95 0.76 9.77%
Price Multiplier on Announcement Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 23/02/12 21/02/11 18/02/10 26/02/09 26/02/08 23/02/07 02/03/06 -
Price 3.14 2.79 1.86 1.40 2.05 2.15 1.53 -
P/RPS 0.42 0.41 0.25 0.36 0.41 0.47 0.36 2.60%
P/EPS 8.98 7.39 4.86 -11.69 8.87 7.78 5.68 7.92%
EY 11.14 13.53 20.56 -8.55 11.28 12.86 17.60 -7.33%
DY 0.00 0.00 0.01 0.00 1.95 1.86 4.90 -
P/NAPS 1.34 1.24 0.86 0.77 0.95 1.03 0.86 7.66%

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