[BERNAS] YoY Cumulative Quarter Result on 30-Jun-2008 [#2]

Stock

[BERNAS] PADIBERAS NASIONAL BHD

Announcement Date

27-Aug-2008

Admission Sponsor

Sponsor

Financial Year

31-Dec-2008

Quarter

30-Jun-2008 [#2]

Profit Trend

QoQ- -65.5%

YoY- -89.3%

Quarter Report

BERNAS's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Cumulative Result
Revenue	1,656,242	1,523,329	1,610,499	1,213,499	1,097,933	1,030,332	937,352	9.94%
YoY %	8.73%	-5.41%	32.72%	10.53%	6.56%	9.92%	-	-
Horiz. %	176.69%	162.51%	171.81%	129.46%	117.13%	109.92%	100.00%	-
PBT	165,140	103,842	101,877	10,386	77,639	92,245	91,242	10.38%
YoY %	59.03%	1.93%	880.91%	-86.62%	-15.83%	1.10%	-	-
Horiz. %	180.99%	113.81%	111.66%	11.38%	85.09%	101.10%	100.00%	-
Tax	-44,546	-18,125	-20,807	5,236	-18,392	-24,813	-26,197	9.24%
YoY %	-145.77%	12.89%	-497.38%	128.47%	25.88%	5.28%	-	-
Horiz. %	170.04%	69.19%	79.43%	-19.99%	70.21%	94.72%	100.00%	-
NP	120,594	85,717	81,070	15,622	59,247	67,432	65,045	10.83%
YoY %	40.69%	5.73%	418.95%	-73.63%	-12.14%	3.67%	-	-
Horiz. %	185.40%	131.78%	124.64%	24.02%	91.09%	103.67%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	118,831	82,257	75,859	6,094	56,946	65,169	62,743	11.22%
YoY %	44.46%	8.43%	1,144.81%	-89.30%	-12.62%	3.87%	-	-
Horiz. %	189.39%	131.10%	120.90%	9.71%	90.76%	103.87%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	26.97%	17.45%	20.42%	-50.41%	23.69%	26.90%	28.71%	-
YoY %	54.56%	-14.54%	140.51%	-312.79%	-11.93%	-6.30%	-	-
Horiz. %	93.94%	60.78%	71.13%	-175.58%	82.51%	93.70%	100.00%	-
Total Cost	1,535,648	1,437,612	1,529,429	1,197,877	1,038,686	962,900	872,307	9.87%
YoY %	6.82%	-6.00%	27.68%	15.33%	7.87%	10.39%	-	-
Horiz. %	176.04%	164.81%	175.33%	137.32%	119.07%	110.39%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,124,331	1,081,710	880,533	390,970	976,992	898,720	803,431	5.75%
YoY %	3.94%	22.85%	125.22%	-59.98%	8.71%	11.86%	-	-
Horiz. %	139.94%	134.64%	109.60%	48.66%	121.60%	111.86%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Dividend
Div	-	423	88	9,177	22,615	18,821	-	-
YoY %	-	380.68%	-99.04%	-59.42%	20.16%	0.00%	-	-
Horiz. %	-	2.25%	0.47%	48.76%	120.16%	100.00%	-	-
Div Payout %	-	0.51%	0.12%	150.60%	39.71%	28.88%	-	-
YoY %	-	325.00%	-99.92%	279.25%	37.50%	0.00%	-	-
Horiz. %	-	1.77%	0.42%	521.47%	137.50%	100.00%	-	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Equity
Net Worth	1,124,331	1,081,710	880,533	390,970	976,992	898,720	803,431	5.75%
YoY %	3.94%	22.85%	125.22%	-59.98%	8.71%	11.86%	-	-
Horiz. %	139.94%	134.64%	109.60%	48.66%	121.60%	111.86%	100.00%	-
NOSH	470,431	470,308	440,266	183,554	452,311	470,534	464,411	0.21%
YoY %	0.03%	6.82%	139.86%	-59.42%	-3.87%	1.32%	-	-
Horiz. %	101.30%	101.27%	94.80%	39.52%	97.39%	101.32%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Ratio Analysis
NP Margin	7.28%	5.63%	5.03%	1.29%	5.40%	6.54%	6.94%	-
YoY %	29.31%	11.93%	289.92%	-76.11%	-17.43%	-5.76%	-	-
Horiz. %	104.90%	81.12%	72.48%	18.59%	77.81%	94.24%	100.00%	-
ROE	10.57%	7.60%	8.62%	1.56%	5.83%	7.25%	7.81%	-
YoY %	39.08%	-11.83%	452.56%	-73.24%	-19.59%	-7.17%	-	-
Horiz. %	135.34%	97.31%	110.37%	19.97%	74.65%	92.83%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Per Share
RPS	352.07	323.90	365.80	661.11	242.74	218.97	201.84	9.71%
YoY %	8.70%	-11.45%	-44.67%	172.35%	10.86%	8.49%	-	-
Horiz. %	174.43%	160.47%	181.23%	327.54%	120.26%	108.49%	100.00%	-
EPS	25.26	17.49	16.13	3.32	12.59	13.85	13.51	10.98%
YoY %	44.43%	8.43%	385.84%	-73.63%	-9.10%	2.52%	-	-
Horiz. %	186.97%	129.46%	119.39%	24.57%	93.19%	102.52%	100.00%	-
DPS	0.00	0.09	0.02	5.00	5.00	4.00	0.00	-
YoY %	0.00%	350.00%	-99.60%	0.00%	25.00%	0.00%	-	-
Horiz. %	0.00%	2.25%	0.50%	125.00%	125.00%	100.00%	-	-
NAPS	2.39	2.30	2.00	2.13	2.16	1.91	1.73	5.53%
YoY %	3.91%	15.00%	-6.10%	-1.39%	13.09%	10.40%	-	-
Horiz. %	138.15%	132.95%	115.61%	123.12%	124.86%	110.40%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Adjusted Per Share Value based on latest NOSH - 1,446,499
RPS	352.17	323.91	342.44	258.03	233.46	219.08	199.31	9.94%
YoY %	8.72%	-5.41%	32.71%	10.52%	6.56%	9.92%	-	-
Horiz. %	176.69%	162.52%	171.81%	129.46%	117.13%	109.92%	100.00%	-
EPS	25.27	17.49	16.13	1.30	12.11	13.86	13.34	11.22%
YoY %	44.48%	8.43%	1,140.77%	-89.27%	-12.63%	3.90%	-	-
Horiz. %	189.43%	131.11%	120.91%	9.75%	90.78%	103.90%	100.00%	-
DPS	0.00	0.09	0.02	1.95	4.81	4.00	0.00	-
YoY %	0.00%	350.00%	-98.97%	-59.46%	20.25%	0.00%	-	-
Horiz. %	0.00%	2.25%	0.50%	48.75%	120.25%	100.00%	-	-
NAPS	2.3907	2.3001	1.8723	0.8313	2.0774	1.911	1.7084	5.75%
YoY %	3.94%	22.85%	125.23%	-59.98%	8.71%	11.86%	-	-
Horiz. %	139.94%	134.63%	109.59%	48.66%	121.60%	111.86%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/11	30/06/10	30/06/09	30/06/08	29/06/07	30/06/06	30/06/05	-
Price	2.91	1.95	1.82	1.59	2.22	1.56	1.28	-
P/RPS	0.83	0.60	0.50	0.24	0.91	0.71	0.63	4.70%
YoY %	38.33%	20.00%	108.33%	-73.63%	28.17%	12.70%	-	-
Horiz. %	131.75%	95.24%	79.37%	38.10%	144.44%	112.70%	100.00%	-
P/EPS	11.52	11.15	10.56	47.89	17.63	11.26	9.47	3.31%
YoY %	3.32%	5.59%	-77.95%	171.64%	56.57%	18.90%	-	-
Horiz. %	121.65%	117.74%	111.51%	505.70%	186.17%	118.90%	100.00%	-
EY	8.68	8.97	9.47	2.09	5.67	8.88	10.55	-3.19%
YoY %	-3.23%	-5.28%	353.11%	-63.14%	-36.15%	-15.83%	-	-
Horiz. %	82.27%	85.02%	89.76%	19.81%	53.74%	84.17%	100.00%	-
DY	0.00	0.05	0.01	3.14	2.25	2.56	0.00	-
YoY %	0.00%	400.00%	-99.68%	39.56%	-12.11%	0.00%	-	-
Horiz. %	0.00%	1.95%	0.39%	122.66%	87.89%	100.00%	-	-
P/NAPS	1.22	0.85	0.91	0.75	1.03	0.82	0.74	8.68%
YoY %	43.53%	-6.59%	21.33%	-27.18%	25.61%	10.81%	-	-
Horiz. %	164.86%	114.86%	122.97%	101.35%	139.19%	110.81%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Price Multiplier on Announcement Date
Date	16/08/11	24/08/10	28/08/09	27/08/08	24/08/07	18/08/06	25/08/05	-
Price	2.67	2.04	1.92	1.39	1.93	1.69	1.44	-
P/RPS	0.76	0.63	0.52	0.21	0.80	0.77	0.71	1.14%
YoY %	20.63%	21.15%	147.62%	-73.75%	3.90%	8.45%	-	-
Horiz. %	107.04%	88.73%	73.24%	29.58%	112.68%	108.45%	100.00%	-
P/EPS	10.57	11.66	11.14	41.87	15.33	12.20	10.66	-0.14%
YoY %	-9.35%	4.67%	-73.39%	173.12%	25.66%	14.45%	-	-
Horiz. %	99.16%	109.38%	104.50%	392.78%	143.81%	114.45%	100.00%	-
EY	9.46	8.57	8.97	2.39	6.52	8.20	9.38	0.14%
YoY %	10.39%	-4.46%	275.31%	-63.34%	-20.49%	-12.58%	-	-
Horiz. %	100.85%	91.36%	95.63%	25.48%	69.51%	87.42%	100.00%	-
DY	0.00	0.04	0.01	3.60	2.59	2.37	0.00	-
YoY %	0.00%	300.00%	-99.72%	39.00%	9.28%	0.00%	-	-
Horiz. %	0.00%	1.69%	0.42%	151.90%	109.28%	100.00%	-	-
P/NAPS	1.12	0.89	0.96	0.65	0.89	0.88	0.83	5.11%
YoY %	25.84%	-7.29%	47.69%	-26.97%	1.14%	6.02%	-	-
Horiz. %	134.94%	107.23%	115.66%	78.31%	107.23%	106.02%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos