[BERNAS] YoY Cumulative Quarter Result on 30-Sep-2009 [#3]

Stock
[BERNAS] PADIBERAS NASIONAL BHD
Announcement Date
24-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 85.18%
YoY- 552.65%
Quarter Report
Latest QR
Upcoming QR
BERNAS's Result
BERNAS's Financial Summary
View:
Show?
Cumulative Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 2,718,848 2,550,905 2,313,831 2,458,298 1,725,287 1,665,881 1,617,768 9.02%
PBT 118,528 207,345 192,289 185,344 -13,272 113,190 138,196 -2.52%
Tax -31,116 -56,643 -46,696 -40,824 -3,232 -24,775 -36,638 -2.68%
NP 87,412 150,702 145,593 144,520 -16,504 88,415 101,558 -2.46%
-
NP to SH 81,352 147,430 140,178 140,475 -31,034 84,572 96,957 -2.87%
-
Tax Rate 26.25% 27.32% 24.28% 22.03% - 21.89% 26.51% -
Total Cost 2,631,436 2,400,203 2,168,238 2,313,778 1,741,791 1,577,466 1,516,210 9.61%
-
Net Worth 1,119,825 1,091,377 1,020,759 1,028,869 1,803,685 1,021,161 931,464 3.11%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - 1,270 22,863 35,366 22,492 18,817 -
Div Payout % - - 0.91% 16.28% 0.00% 26.60% 19.41% -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 1,119,825 1,091,377 1,020,759 1,028,869 1,803,685 1,021,161 931,464 3.11%
NOSH 470,514 470,421 470,395 457,275 884,159 449,851 470,436 0.00%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 3.22% 5.91% 6.29% 5.88% -0.96% 5.31% 6.28% -
ROE 7.26% 13.51% 13.73% 13.65% -1.72% 8.28% 10.41% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 577.85 542.26 491.89 537.60 195.13 370.32 343.89 9.02%
EPS 17.29 31.34 29.80 30.72 -3.51 18.80 20.61 -2.88%
DPS 0.00 0.00 0.27 5.00 4.00 5.00 4.00 -
NAPS 2.38 2.32 2.17 2.25 2.04 2.27 1.98 3.11%
Adjusted Per Share Value based on latest NOSH - 478,999
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 578.12 542.41 492.00 522.71 366.85 354.22 343.99 9.02%
EPS 17.30 31.35 29.81 29.87 -6.60 17.98 20.62 -2.88%
DPS 0.00 0.00 0.27 4.86 7.52 4.78 4.00 -
NAPS 2.3811 2.3206 2.1705 2.1877 3.8352 2.1713 1.9806 3.11%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 3.26 2.90 2.06 1.84 1.30 2.05 1.70 -
P/RPS 0.56 0.53 0.42 0.34 0.67 0.55 0.49 2.24%
P/EPS 18.85 9.25 6.91 5.99 -37.04 10.90 8.25 14.75%
EY 5.30 10.81 14.47 16.70 -2.70 9.17 12.12 -12.86%
DY 0.00 0.00 0.13 2.72 3.08 2.44 2.35 -
P/NAPS 1.37 1.25 0.95 0.82 0.64 0.90 0.86 8.06%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 26/11/12 24/11/11 22/11/10 24/11/09 28/11/08 29/11/07 27/11/06 -
Price 3.25 3.14 2.09 2.07 1.18 2.15 1.75 -
P/RPS 0.56 0.58 0.42 0.39 0.60 0.58 0.51 1.56%
P/EPS 18.80 10.02 7.01 6.74 -33.62 11.44 8.49 14.15%
EY 5.32 9.98 14.26 14.84 -2.97 8.74 11.78 -12.39%
DY 0.00 0.00 0.13 2.42 3.39 2.33 2.29 -
P/NAPS 1.37 1.35 0.96 0.92 0.58 0.95 0.88 7.64%

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