[BERNAS] YoY Quarter Result on 30-Jun-2013 [#2]

Stock
[BERNAS] PADIBERAS NASIONAL BHD
Announcement Date
20-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- -24.05%
YoY- 0.48%
Quarter Report
Latest QR
Upcoming QR
BERNAS's Result
BERNAS's Financial Summary
View:
Show?
Quarter Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 879,898 937,574 832,402 744,690 875,095 606,802 576,667 7.28%
PBT 41,502 43,263 88,599 55,141 98,622 -12,963 41,282 0.08%
Tax -15,491 -16,570 -24,275 -12,089 -30,000 9,216 -11,191 5.56%
NP 26,011 26,693 64,324 43,052 68,622 -3,747 30,091 -2.39%
-
NP to SH 25,242 25,122 63,508 41,620 65,667 -11,572 29,535 -2.58%
-
Tax Rate 37.33% 38.30% 27.40% 21.92% 30.42% - 27.11% -
Total Cost 853,887 910,881 768,078 701,638 806,473 610,549 546,576 7.71%
-
Net Worth 1,161,038 1,100,851 1,124,326 1,081,649 900,150 3,081,045 996,806 2.57%
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 90 72,324 23,074 -
Div Payout % - - - 1.02% 0.14% 0.00% 78.13% -
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 1,161,038 1,100,851 1,124,326 1,081,649 900,150 3,081,045 996,806 2.57%
NOSH 470,055 470,449 470,429 470,282 450,075 1,446,499 461,484 0.30%
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 2.96% 2.85% 7.73% 5.78% 7.84% -0.62% 5.22% -
ROE 2.17% 2.28% 5.65% 3.85% 7.30% -0.38% 2.96% -
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 187.19 199.29 176.95 158.35 194.43 41.95 124.96 6.96%
EPS 5.37 5.34 13.50 8.85 13.96 -0.80 6.40 -2.87%
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 - 470,055
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 187.10 199.36 177.00 158.35 186.07 129.03 122.62 7.28%
EPS 5.37 5.34 13.50 8.85 13.96 -2.46 6.28 -2.57%
DPS 0.00 0.00 0.00 0.09 0.02 15.38 4.91 -
NAPS 2.4687 2.3408 2.3907 2.2999 1.914 6.5513 2.1195 2.57%
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 1.91 1.60 1.64 1.23 0.94 3.79 1.78 1.18%
P/EPS 66.67 59.74 21.56 22.03 12.47 -198.75 34.69 11.49%
EY 1.50 1.67 4.64 4.54 8.02 -0.50 2.88 -10.29%
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 1.90 1.82 1.51 1.29 0.99 3.31 1.54 3.55%
P/EPS 66.29 67.79 19.78 23.05 13.16 -173.75 30.16 14.01%
EY 1.51 1.48 5.06 4.34 7.60 -0.58 3.32 -12.29%
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