[BERNAS] YoY Quarter Result on 30-Jun-2009 [#2]

Stock
[BERNAS] PADIBERAS NASIONAL BHD
Announcement Date
28-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 544.3%
YoY- 667.46%
Quarter Report
Latest QR
Upcoming QR
BERNAS's Result
BERNAS's Financial Summary
View:
Show?
Quarter Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 937,574 832,402 744,690 875,095 606,802 576,667 551,389 9.24%
PBT 43,263 88,599 55,141 98,622 -12,963 41,282 48,590 -1.91%
Tax -16,570 -24,275 -12,089 -30,000 9,216 -11,191 -12,367 4.99%
NP 26,693 64,324 43,052 68,622 -3,747 30,091 36,223 -4.95%
-
NP to SH 25,122 63,508 41,620 65,667 -11,572 29,535 34,790 -5.27%
-
Tax Rate 38.30% 27.40% 21.92% 30.42% - 27.11% 25.45% -
Total Cost 910,881 768,078 701,638 806,473 610,549 546,576 515,166 9.95%
-
Net Worth 1,100,851 1,124,326 1,081,649 900,150 3,081,045 996,806 897,958 3.45%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div - - 423 90 72,324 23,074 18,805 -
Div Payout % - - 1.02% 0.14% 0.00% 78.13% 54.05% -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 1,100,851 1,124,326 1,081,649 900,150 3,081,045 996,806 897,958 3.45%
NOSH 470,449 470,429 470,282 450,075 1,446,499 461,484 470,135 0.01%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 2.85% 7.73% 5.78% 7.84% -0.62% 5.22% 6.57% -
ROE 2.28% 5.65% 3.85% 7.30% -0.38% 2.96% 3.87% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 199.29 176.95 158.35 194.43 41.95 124.96 117.28 9.22%
EPS 5.34 13.50 8.85 13.96 -0.80 6.40 7.40 -5.28%
DPS 0.00 0.00 0.09 0.02 5.00 5.00 4.00 -
NAPS 2.34 2.39 2.30 2.00 2.13 2.16 1.91 3.43%
Adjusted Per Share Value based on latest NOSH - 450,075
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 199.36 177.00 158.35 186.07 129.03 122.62 117.24 9.24%
EPS 5.34 13.50 8.85 13.96 -2.46 6.28 7.40 -5.28%
DPS 0.00 0.00 0.09 0.02 15.38 4.91 4.00 -
NAPS 2.3408 2.3907 2.2999 1.914 6.5513 2.1195 1.9094 3.45%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 3.19 2.91 1.95 1.82 1.59 2.22 1.56 -
P/RPS 1.60 1.64 1.23 0.94 3.79 1.78 1.33 3.12%
P/EPS 59.74 21.56 22.03 12.47 -198.75 34.69 21.08 18.94%
EY 1.67 4.64 4.54 8.02 -0.50 2.88 4.74 -15.94%
DY 0.00 0.00 0.05 0.01 3.14 2.25 2.56 -
P/NAPS 1.36 1.22 0.85 0.91 0.75 1.03 0.82 8.78%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 17/08/12 16/08/11 24/08/10 28/08/09 27/08/08 24/08/07 18/08/06 -
Price 3.62 2.67 2.04 1.92 1.39 1.93 1.69 -
P/RPS 1.82 1.51 1.29 0.99 3.31 1.54 1.44 3.97%
P/EPS 67.79 19.78 23.05 13.16 -173.75 30.16 22.84 19.85%
EY 1.48 5.06 4.34 7.60 -0.58 3.32 4.38 -16.52%
DY 0.00 0.00 0.04 0.01 3.60 2.59 2.37 -
P/NAPS 1.55 1.12 0.89 0.96 0.65 0.89 0.88 9.88%

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