[BERNAS] YoY Cumulative Quarter Result on 30-Jun-2011 [#2]

Stock
[BERNAS] PADIBERAS NASIONAL BHD
Announcement Date
16-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- 114.79%
YoY- 44.46%
Quarter Report
Latest QR
Upcoming QR
BERNAS's Result
BERNAS's Financial Summary
View:
Show?
Cumulative Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 1,774,612 1,831,362 1,656,242 1,523,329 1,610,499 1,213,499 1,097,933 8.32%
PBT 90,466 92,897 165,140 103,842 101,877 10,386 77,639 2.57%
Tax -29,031 -26,642 -44,546 -18,125 -20,807 5,236 -18,392 7.89%
NP 61,435 66,255 120,594 85,717 81,070 15,622 59,247 0.60%
-
NP to SH 58,476 62,702 118,831 82,257 75,859 6,094 56,946 0.44%
-
Tax Rate 32.09% 28.68% 26.97% 17.45% 20.42% -50.41% 23.69% -
Total Cost 1,713,177 1,765,107 1,535,648 1,437,612 1,529,429 1,197,877 1,038,686 8.68%
-
Net Worth 1,161,992 1,100,695 1,124,331 1,081,710 880,533 390,970 976,992 2.92%
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div - - - 423 88 9,177 22,615 -
Div Payout % - - - 0.51% 0.12% 150.60% 39.71% -
Equity
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 1,161,992 1,100,695 1,124,331 1,081,710 880,533 390,970 976,992 2.92%
NOSH 470,442 470,382 470,431 470,308 440,266 183,554 452,311 0.65%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin 3.46% 3.62% 7.28% 5.63% 5.03% 1.29% 5.40% -
ROE 5.03% 5.70% 10.57% 7.60% 8.62% 1.56% 5.83% -
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 377.22 389.33 352.07 323.90 365.80 661.11 242.74 7.61%
EPS 12.43 13.33 25.26 17.49 16.13 3.32 12.59 -0.21%
DPS 0.00 0.00 0.00 0.09 0.02 5.00 5.00 -
NAPS 2.47 2.34 2.39 2.30 2.00 2.13 2.16 2.25%
Adjusted Per Share Value based on latest NOSH - 470,429
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 377.34 389.41 352.17 323.91 342.44 258.03 233.46 8.32%
EPS 12.43 13.33 25.27 17.49 16.13 1.30 12.11 0.43%
DPS 0.00 0.00 0.00 0.09 0.02 1.95 4.81 -
NAPS 2.4708 2.3404 2.3907 2.3001 1.8723 0.8313 2.0774 2.92%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 -
Price 3.58 3.19 2.91 1.95 1.82 1.59 2.22 -
P/RPS 0.95 0.82 0.83 0.60 0.50 0.24 0.91 0.71%
P/EPS 28.80 23.93 11.52 11.15 10.56 47.89 17.63 8.51%
EY 3.47 4.18 8.68 8.97 9.47 2.09 5.67 -7.85%
DY 0.00 0.00 0.00 0.05 0.01 3.14 2.25 -
P/NAPS 1.45 1.36 1.22 0.85 0.91 0.75 1.03 5.86%
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 20/08/13 17/08/12 16/08/11 24/08/10 28/08/09 27/08/08 24/08/07 -
Price 3.56 3.62 2.67 2.04 1.92 1.39 1.93 -
P/RPS 0.94 0.93 0.76 0.63 0.52 0.21 0.80 2.72%
P/EPS 28.64 27.16 10.57 11.66 11.14 41.87 15.33 10.96%
EY 3.49 3.68 9.46 8.57 8.97 2.39 6.52 -9.88%
DY 0.00 0.00 0.00 0.04 0.01 3.60 2.59 -
P/NAPS 1.44 1.55 1.12 0.89 0.96 0.65 0.89 8.34%

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