[BERNAS] YoY Cumulative Quarter Result on 30-Sep-2008 [#3]

Stock
[BERNAS] PADIBERAS NASIONAL BHD
Announcement Date
28-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- -609.26%
YoY- -136.7%
Quarter Report
Latest QR
Upcoming QR
BERNAS's Result
BERNAS's Financial Summary
View:
Show?
Cumulative Result
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Revenue 2,550,905 2,313,831 2,458,298 1,725,287 1,665,881 1,617,768 1,421,793 10.22%
PBT 207,345 192,289 185,344 -13,272 113,190 138,196 133,290 7.63%
Tax -56,643 -46,696 -40,824 -3,232 -24,775 -36,638 -37,942 6.90%
NP 150,702 145,593 144,520 -16,504 88,415 101,558 95,348 7.92%
-
NP to SH 147,430 140,178 140,475 -31,034 84,572 96,957 91,326 8.30%
-
Tax Rate 27.32% 24.28% 22.03% - 21.89% 26.51% 28.47% -
Total Cost 2,400,203 2,168,238 2,313,778 1,741,791 1,577,466 1,516,210 1,326,445 10.38%
-
Net Worth 1,091,377 1,020,759 1,028,869 1,803,685 1,021,161 931,464 815,410 4.97%
Dividend
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Div - 1,270 22,863 35,366 22,492 18,817 16,308 -
Div Payout % - 0.91% 16.28% 0.00% 26.60% 19.41% 17.86% -
Equity
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Net Worth 1,091,377 1,020,759 1,028,869 1,803,685 1,021,161 931,464 815,410 4.97%
NOSH 470,421 470,395 457,275 884,159 449,851 470,436 465,948 0.15%
Ratio Analysis
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
NP Margin 5.91% 6.29% 5.88% -0.96% 5.31% 6.28% 6.71% -
ROE 13.51% 13.73% 13.65% -1.72% 8.28% 10.41% 11.20% -
Per Share
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 542.26 491.89 537.60 195.13 370.32 343.89 305.14 10.05%
EPS 31.34 29.80 30.72 -3.51 18.80 20.61 19.60 8.13%
DPS 0.00 0.27 5.00 4.00 5.00 4.00 3.50 -
NAPS 2.32 2.17 2.25 2.04 2.27 1.98 1.75 4.80%
Adjusted Per Share Value based on latest NOSH - 543,601
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 542.41 492.00 522.71 366.85 354.22 343.99 302.32 10.22%
EPS 31.35 29.81 29.87 -6.60 17.98 20.62 19.42 8.30%
DPS 0.00 0.27 4.86 7.52 4.78 4.00 3.47 -
NAPS 2.3206 2.1705 2.1877 3.8352 2.1713 1.9806 1.7338 4.97%
Price Multiplier on Financial Quarter End Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 -
Price 2.90 2.06 1.84 1.30 2.05 1.70 1.38 -
P/RPS 0.53 0.42 0.34 0.67 0.55 0.49 0.45 2.76%
P/EPS 9.25 6.91 5.99 -37.04 10.90 8.25 7.04 4.65%
EY 10.81 14.47 16.70 -2.70 9.17 12.12 14.20 -4.44%
DY 0.00 0.13 2.72 3.08 2.44 2.35 2.54 -
P/NAPS 1.25 0.95 0.82 0.64 0.90 0.86 0.79 7.94%
Price Multiplier on Announcement Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 24/11/11 22/11/10 24/11/09 28/11/08 29/11/07 27/11/06 28/11/05 -
Price 3.14 2.09 2.07 1.18 2.15 1.75 1.34 -
P/RPS 0.58 0.42 0.39 0.60 0.58 0.51 0.44 4.70%
P/EPS 10.02 7.01 6.74 -33.62 11.44 8.49 6.84 6.56%
EY 9.98 14.26 14.84 -2.97 8.74 11.78 14.63 -6.17%
DY 0.00 0.13 2.42 3.39 2.33 2.29 2.61 -
P/NAPS 1.35 0.96 0.92 0.58 0.95 0.88 0.77 9.80%

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