[BERNAS] YoY Annualized Quarter Result on 30-Sep-2009 [#3]

Stock
[BERNAS] PADIBERAS NASIONAL BHD
Announcement Date
24-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 23.45%
YoY- 552.65%
Quarter Report
Latest QR
Upcoming QR
BERNAS's Result
BERNAS's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 3,625,130 3,401,206 3,085,108 3,277,730 2,300,382 2,221,174 2,157,024 9.02%
PBT 158,037 276,460 256,385 247,125 -17,696 150,920 184,261 -2.52%
Tax -41,488 -75,524 -62,261 -54,432 -4,309 -33,033 -48,850 -2.68%
NP 116,549 200,936 194,124 192,693 -22,005 117,886 135,410 -2.46%
-
NP to SH 108,469 196,573 186,904 187,300 -41,378 112,762 129,276 -2.87%
-
Tax Rate 26.25% 27.32% 24.28% 22.03% - 21.89% 26.51% -
Total Cost 3,508,581 3,200,270 2,890,984 3,085,037 2,322,387 2,103,288 2,021,613 9.61%
-
Net Worth 1,119,825 1,091,377 1,020,759 1,028,869 1,803,685 1,021,161 931,464 3.11%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - 1,693 30,485 47,155 29,990 25,089 -
Div Payout % - - 0.91% 16.28% 0.00% 26.60% 19.41% -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 1,119,825 1,091,377 1,020,759 1,028,869 1,803,685 1,021,161 931,464 3.11%
NOSH 470,514 470,421 470,395 457,275 884,159 449,851 470,436 0.00%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 3.22% 5.91% 6.29% 5.88% -0.96% 5.31% 6.28% -
ROE 9.69% 18.01% 18.31% 18.20% -2.29% 11.04% 13.88% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 770.46 723.01 655.85 716.80 260.18 493.76 458.52 9.02%
EPS 23.05 41.79 39.73 40.96 -4.68 25.07 27.48 -2.88%
DPS 0.00 0.00 0.36 6.67 5.33 6.67 5.33 -
NAPS 2.38 2.32 2.17 2.25 2.04 2.27 1.98 3.11%
Adjusted Per Share Value based on latest NOSH - 478,999
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 770.82 723.21 656.00 696.95 489.14 472.29 458.65 9.02%
EPS 23.06 41.80 39.74 39.83 -8.80 23.98 27.49 -2.88%
DPS 0.00 0.00 0.36 6.48 10.03 6.38 5.33 -
NAPS 2.3811 2.3206 2.1705 2.1877 3.8352 2.1713 1.9806 3.11%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 3.26 2.90 2.06 1.84 1.30 2.05 1.70 -
P/RPS 0.42 0.40 0.31 0.26 0.50 0.42 0.37 2.13%
P/EPS 14.14 6.94 5.18 4.49 -27.78 8.18 6.19 14.74%
EY 7.07 14.41 19.29 22.26 -3.60 12.23 16.16 -12.85%
DY 0.00 0.00 0.17 3.62 4.10 3.25 3.14 -
P/NAPS 1.37 1.25 0.95 0.82 0.64 0.90 0.86 8.06%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 26/11/12 24/11/11 22/11/10 24/11/09 28/11/08 29/11/07 27/11/06 -
Price 3.25 3.14 2.09 2.07 1.18 2.15 1.75 -
P/RPS 0.42 0.43 0.32 0.29 0.45 0.44 0.38 1.68%
P/EPS 14.10 7.51 5.26 5.05 -25.21 8.58 6.37 14.14%
EY 7.09 13.31 19.01 19.79 -3.97 11.66 15.70 -12.39%
DY 0.00 0.00 0.17 3.22 4.52 3.10 3.05 -
P/NAPS 1.37 1.35 0.96 0.92 0.58 0.95 0.88 7.64%

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