[BERNAS] YoY Annualized Quarter 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- 153.63%
YoY- -42.31%
Quarter Report
Latest QR
Upcoming QR
BERNAS's Result
BERNAS's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 3,575,152 3,295,360 3,114,556 2,941,616 2,426,788 2,085,064 1,915,772 10.94%
PBT 198,536 306,164 194,804 13,020 93,396 145,428 174,620 2.16%
Tax -40,288 -81,084 -24,144 36,772 -15,920 -28,804 -49,784 -3.46%
NP 158,248 225,080 170,660 49,792 77,476 116,624 124,836 4.02%
-
NP to SH 150,320 221,292 162,548 40,768 70,664 109,644 121,516 3.60%
-
Tax Rate 20.29% 26.48% 12.39% -282.43% 17.05% 19.81% 28.51% -
Total Cost 3,416,904 3,070,280 2,943,896 2,891,824 2,349,312 1,968,440 1,790,936 11.35%
-
Net Worth 1,142,921 1,067,884 1,077,068 761,515 994,784 1,006,167 878,654 4.47%
Dividend
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Div - - 1,693 76,920 85,757 - - -
Div Payout % - - 1.04% 188.68% 121.36% - - -
Equity
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Net Worth 1,142,921 1,067,884 1,077,068 761,515 994,784 1,006,167 878,654 4.47%
NOSH 470,337 470,433 470,335 384,603 428,786 470,171 467,369 0.10%
Ratio Analysis
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
NP Margin 4.43% 6.83% 5.48% 1.69% 3.19% 5.59% 6.52% -
ROE 13.15% 20.72% 15.09% 5.35% 7.10% 10.90% 13.83% -
Per Share
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 760.12 700.49 662.20 764.84 565.97 443.47 409.91 10.83%
EPS 31.96 47.04 34.56 10.60 16.48 23.32 26.00 3.49%
DPS 0.00 0.00 0.36 20.00 20.00 0.00 0.00 -
NAPS 2.43 2.27 2.29 1.98 2.32 2.14 1.88 4.36%
Adjusted Per Share Value based on latest NOSH - 384,603
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 760.19 700.70 662.26 625.48 516.01 443.35 407.36 10.94%
EPS 31.96 47.05 34.56 8.67 15.03 23.31 25.84 3.60%
DPS 0.00 0.00 0.36 16.36 18.23 0.00 0.00 -
NAPS 2.4302 2.2707 2.2902 1.6192 2.1152 2.1394 1.8683 4.47%
Price Multiplier on Financial Quarter End Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 -
Price 3.04 2.83 1.98 1.28 1.79 1.99 1.54 -
P/RPS 0.40 0.40 0.30 0.17 0.32 0.45 0.38 0.85%
P/EPS 9.51 6.02 5.73 12.08 10.86 8.53 5.92 8.21%
EY 10.51 16.62 17.45 8.28 9.21 11.72 16.88 -7.58%
DY 0.00 0.00 0.18 15.63 11.17 0.00 0.00 -
P/NAPS 1.25 1.25 0.86 0.65 0.77 0.93 0.82 7.27%
Price Multiplier on Announcement Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 25/05/12 24/05/11 27/05/10 29/05/09 29/05/08 22/05/07 05/06/06 -
Price 3.06 2.96 1.95 1.56 1.84 2.05 1.54 -
P/RPS 0.40 0.42 0.29 0.20 0.33 0.46 0.38 0.85%
P/EPS 9.57 6.29 5.64 14.72 11.17 8.79 5.92 8.32%
EY 10.44 15.89 17.72 6.79 8.96 11.38 16.88 -7.68%
DY 0.00 0.00 0.18 12.82 10.87 0.00 0.00 -
P/NAPS 1.26 1.30 0.85 0.79 0.79 0.96 0.82 7.41%

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