[BERNAS] YoY Quarter Result on 30-Sep-2007 [#3]

Stock
[BERNAS] PADIBERAS NASIONAL BHD
Announcement Date
29-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- -6.46%
YoY- -13.09%
Quarter Report
Latest QR
Upcoming QR
BERNAS's Result
BERNAS's Financial Summary
View:
Show?
Quarter Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 790,502 847,799 511,788 567,948 587,436 484,441 481,785 8.59%
PBT 88,447 83,467 -23,658 35,551 45,951 42,048 44,058 12.31%
Tax -28,571 -20,017 -8,468 -6,383 -11,825 -11,745 -17,871 8.13%
NP 59,876 63,450 -32,126 29,168 34,126 30,303 26,187 14.77%
-
NP to SH 57,921 64,616 -37,128 27,626 31,788 28,583 26,187 14.13%
-
Tax Rate 32.30% 23.98% - 17.95% 25.73% 27.93% 40.56% -
Total Cost 730,626 784,349 543,914 538,780 553,310 454,138 455,598 8.18%
-
Net Worth 1,021,028 1,077,748 1,108,947 1,011,431 931,068 814,690 699,210 6.51%
Dividend
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div 423 95 - - 18,809 - 20,041 -47.41%
Div Payout % 0.73% 0.15% - - 59.17% - 76.53% -
Equity
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Net Worth 1,021,028 1,077,748 1,108,947 1,011,431 931,068 814,690 699,210 6.51%
NOSH 470,519 478,999 543,601 445,564 470,236 465,537 445,357 0.91%
Ratio Analysis
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
NP Margin 7.57% 7.48% -6.28% 5.14% 5.81% 6.26% 5.44% -
ROE 5.67% 6.00% -3.35% 2.73% 3.41% 3.51% 3.75% -
Per Share
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 168.01 176.99 94.15 127.47 124.92 104.06 108.18 7.60%
EPS 12.31 13.74 -6.83 6.20 6.76 6.14 5.88 13.09%
DPS 0.09 0.02 0.00 0.00 4.00 0.00 4.50 -47.88%
NAPS 2.17 2.25 2.04 2.27 1.98 1.75 1.57 5.53%
Adjusted Per Share Value based on latest NOSH - 445,564
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 168.09 180.27 108.82 120.76 124.91 103.01 102.44 8.59%
EPS 12.32 13.74 -7.89 5.87 6.76 6.08 5.57 14.13%
DPS 0.09 0.02 0.00 0.00 4.00 0.00 4.26 -47.40%
NAPS 2.171 2.2916 2.358 2.1506 1.9798 1.7323 1.4868 6.50%
Price Multiplier on Financial Quarter End Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 -
Price 2.06 1.84 1.30 2.05 1.70 1.38 1.52 -
P/RPS 1.23 1.04 1.38 1.61 1.36 1.33 1.41 -2.24%
P/EPS 16.73 13.64 -19.03 33.06 25.15 22.48 25.85 -6.99%
EY 5.98 7.33 -5.25 3.02 3.98 4.45 3.87 7.51%
DY 0.04 0.01 0.00 0.00 2.35 0.00 2.96 -51.17%
P/NAPS 0.95 0.82 0.64 0.90 0.86 0.79 0.97 -0.34%
Price Multiplier on Announcement Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 22/11/10 24/11/09 28/11/08 29/11/07 27/11/06 28/11/05 30/11/04 -
Price 2.09 2.07 1.18 2.15 1.75 1.34 1.71 -
P/RPS 1.24 1.17 1.25 1.69 1.40 1.29 1.58 -3.95%
P/EPS 16.98 15.34 -17.28 34.68 25.89 21.82 29.08 -8.57%
EY 5.89 6.52 -5.79 2.88 3.86 4.58 3.44 9.37%
DY 0.04 0.01 0.00 0.00 2.29 0.00 2.63 -50.20%
P/NAPS 0.96 0.92 0.58 0.95 0.88 0.77 1.09 -2.09%

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