[BERNAS] YoY 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- -1.6%
YoY- 274.04%
Quarter Report
Latest QR
Upcoming QR
BERNAS's Result
BERNAS's Financial Summary
View:
Show?
Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 887,486 894,663 790,502 847,799 511,788 567,948 587,436 7.11%
PBT 25,631 42,205 88,447 83,467 -23,658 35,551 45,951 -9.26%
Tax -4,474 -12,097 -28,571 -20,017 -8,468 -6,383 -11,825 -14.94%
NP 21,157 30,108 59,876 63,450 -32,126 29,168 34,126 -7.65%
-
NP to SH 18,650 28,599 57,921 64,616 -37,128 27,626 31,788 -8.49%
-
Tax Rate 17.46% 28.66% 32.30% 23.98% - 17.95% 25.73% -
Total Cost 866,329 864,555 730,626 784,349 543,914 538,780 553,310 7.75%
-
Net Worth 1,120,883 1,091,277 1,021,028 1,077,748 1,108,947 1,011,431 931,068 3.13%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - 423 95 - - 18,809 -
Div Payout % - - 0.73% 0.15% - - 59.17% -
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 1,120,883 1,091,277 1,021,028 1,077,748 1,108,947 1,011,431 931,068 3.13%
NOSH 470,959 470,378 470,519 478,999 543,601 445,564 470,236 0.02%
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 2.38% 3.37% 7.57% 7.48% -6.28% 5.14% 5.81% -
ROE 1.66% 2.62% 5.67% 6.00% -3.35% 2.73% 3.41% -
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 188.44 190.20 168.01 176.99 94.15 127.47 124.92 7.08%
EPS 3.96 6.08 12.31 13.74 -6.83 6.20 6.76 -8.51%
DPS 0.00 0.00 0.09 0.02 0.00 0.00 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 188.71 190.23 168.09 180.27 108.82 120.76 124.91 7.11%
EPS 3.97 6.08 12.32 13.74 -7.89 5.87 6.76 -8.48%
DPS 0.00 0.00 0.09 0.02 0.00 0.00 4.00 -
NAPS 2.3834 2.3204 2.171 2.2916 2.358 2.1506 1.9798 3.13%
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 1.73 1.52 1.23 1.04 1.38 1.61 1.36 4.08%
P/EPS 82.32 47.70 16.73 13.64 -19.03 33.06 25.15 21.82%
EY 1.21 2.10 5.98 7.33 -5.25 3.02 3.98 -17.98%
DY 0.00 0.00 0.04 0.01 0.00 0.00 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 1.72 1.65 1.24 1.17 1.25 1.69 1.40 3.48%
P/EPS 82.07 51.64 16.98 15.34 -17.28 34.68 25.89 21.18%
EY 1.22 1.94 5.89 6.52 -5.79 2.88 3.86 -17.45%
DY 0.00 0.00 0.04 0.01 0.00 0.00 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