[BERNAS] YoY Annualized Quarter Result on 31-Mar-2012 [#1]

Stock
[BERNAS] PADIBERAS NASIONAL BHD
Announcement Date
25-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- -8.66%
YoY- -32.07%
Quarter Report
Latest QR
Upcoming QR
BERNAS's Result
BERNAS's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 3,578,856 3,575,152 3,295,360 3,114,556 2,941,616 2,426,788 2,085,064 9.41%
PBT 195,856 198,536 306,164 194,804 13,020 93,396 145,428 5.08%
Tax -54,160 -40,288 -81,084 -24,144 36,772 -15,920 -28,804 11.08%
NP 141,696 158,248 225,080 170,660 49,792 77,476 116,624 3.29%
-
NP to SH 132,936 150,320 221,292 162,548 40,768 70,664 109,644 3.25%
-
Tax Rate 27.65% 20.29% 26.48% 12.39% -282.43% 17.05% 19.81% -
Total Cost 3,437,160 3,416,904 3,070,280 2,943,896 2,891,824 2,349,312 1,968,440 9.72%
-
Net Worth 1,132,870 1,142,921 1,067,884 1,077,068 761,515 994,784 1,006,167 1.99%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div - - - 1,693 76,920 85,757 - -
Div Payout % - - - 1.04% 188.68% 121.36% - -
Equity
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 1,132,870 1,142,921 1,067,884 1,077,068 761,515 994,784 1,006,167 1.99%
NOSH 470,070 470,337 470,433 470,335 384,603 428,786 470,171 -0.00%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin 3.96% 4.43% 6.83% 5.48% 1.69% 3.19% 5.59% -
ROE 11.73% 13.15% 20.72% 15.09% 5.35% 7.10% 10.90% -
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 761.34 760.12 700.49 662.20 764.84 565.97 443.47 9.41%
EPS 28.28 31.96 47.04 34.56 10.60 16.48 23.32 3.26%
DPS 0.00 0.00 0.00 0.36 20.00 20.00 0.00 -
NAPS 2.41 2.43 2.27 2.29 1.98 2.32 2.14 1.99%
Adjusted Per Share Value based on latest NOSH - 470,337
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 760.98 760.19 700.70 662.26 625.48 516.01 443.35 9.41%
EPS 28.27 31.96 47.05 34.56 8.67 15.03 23.31 3.26%
DPS 0.00 0.00 0.00 0.36 16.36 18.23 0.00 -
NAPS 2.4089 2.4302 2.2707 2.2902 1.6192 2.1152 2.1394 1.99%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 3.69 3.04 2.83 1.98 1.28 1.79 1.99 -
P/RPS 0.48 0.40 0.40 0.30 0.17 0.32 0.45 1.08%
P/EPS 13.05 9.51 6.02 5.73 12.08 10.86 8.53 7.33%
EY 7.66 10.51 16.62 17.45 8.28 9.21 11.72 -6.83%
DY 0.00 0.00 0.00 0.18 15.63 11.17 0.00 -
P/NAPS 1.53 1.25 1.25 0.86 0.65 0.77 0.93 8.64%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 30/05/13 25/05/12 24/05/11 27/05/10 29/05/09 29/05/08 22/05/07 -
Price 3.68 3.06 2.96 1.95 1.56 1.84 2.05 -
P/RPS 0.48 0.40 0.42 0.29 0.20 0.33 0.46 0.71%
P/EPS 13.01 9.57 6.29 5.64 14.72 11.17 8.79 6.74%
EY 7.68 10.44 15.89 17.72 6.79 8.96 11.38 -6.33%
DY 0.00 0.00 0.00 0.18 12.82 10.87 0.00 -
P/NAPS 1.53 1.26 1.30 0.85 0.79 0.79 0.96 8.07%

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