[BERNAS] YoY Quarter Result on 31-Dec-2008 [#4]

Stock
[BERNAS] PADIBERAS NASIONAL BHD
Announcement Date
26-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- -7.55%
YoY- -702.35%
Quarter Report
Latest QR
Upcoming QR
BERNAS's Result
BERNAS's Financial Summary
View:
Show?
Quarter Result
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Revenue 979,827 859,142 801,578 776,667 622,295 517,077 548,279 10.15%
PBT 31,388 53,492 52,982 -80,032 6,943 40,009 32,849 -0.75%
Tax -10,734 -12,924 -17,965 41,825 -1,158 -6,341 2,419 -
NP 20,654 40,568 35,017 -38,207 5,785 33,668 35,268 -8.52%
-
NP to SH 17,143 37,360 32,411 -39,930 6,629 33,090 34,063 -10.80%
-
Tax Rate 34.20% 24.16% 33.91% - 16.68% 15.85% -7.36% -
Total Cost 959,173 818,574 766,561 814,874 616,510 483,409 513,011 10.98%
-
Net Worth 940,979 1,058,447 766,418 1,062,751 877,909 470,297 465,907 12.42%
Dividend
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Div - - 76 - - 23,514 18,636 -
Div Payout % - - 0.24% - - 71.06% 54.71% -
Equity
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Net Worth 940,979 1,058,447 766,418 1,062,751 877,909 470,297 465,907 12.42%
NOSH 470,489 470,420 383,209 526,114 438,954 470,297 465,907 0.16%
Ratio Analysis
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
NP Margin 2.11% 4.72% 4.37% -4.92% 0.93% 6.51% 6.43% -
ROE 1.82% 3.53% 4.23% -3.76% 0.76% 7.04% 7.31% -
Per Share
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 208.26 182.63 209.18 147.62 141.77 109.95 117.68 9.97%
EPS 3.64 7.94 6.89 -8.12 1.23 7.16 7.30 -10.94%
DPS 0.00 0.00 0.02 0.00 0.00 5.00 4.00 -
NAPS 2.00 2.25 2.00 2.02 2.00 1.00 1.00 12.24%
Adjusted Per Share Value based on latest NOSH - 526,114
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 208.34 182.68 170.44 165.14 132.32 109.95 116.58 10.15%
EPS 3.65 7.94 6.89 -8.49 1.41 7.04 7.24 -10.78%
DPS 0.00 0.00 0.02 0.00 0.00 5.00 3.96 -
NAPS 2.0008 2.2506 1.6297 2.2598 1.8667 1.00 0.9907 12.42%
Price Multiplier on Financial Quarter End Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 -
Price 3.12 2.71 1.87 1.20 2.11 1.99 1.34 -
P/RPS 1.50 1.48 0.89 0.81 1.49 1.81 1.14 4.67%
P/EPS 85.63 34.12 22.11 -15.81 139.72 28.28 18.33 29.27%
EY 1.17 2.93 4.52 -6.32 0.72 3.54 5.46 -22.63%
DY 0.00 0.00 0.01 0.00 0.00 2.51 2.99 -
P/NAPS 1.56 1.20 0.94 0.59 1.06 1.99 1.34 2.56%
Price Multiplier on Announcement Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 23/02/12 21/02/11 18/02/10 26/02/09 26/02/08 23/02/07 02/03/06 -
Price 3.14 2.79 1.86 1.40 2.05 2.15 1.53 -
P/RPS 1.51 1.53 0.89 0.95 1.45 1.96 1.30 2.52%
P/EPS 86.18 35.13 21.99 -18.45 135.75 30.56 20.93 26.58%
EY 1.16 2.85 4.55 -5.42 0.74 3.27 4.78 -21.01%
DY 0.00 0.00 0.01 0.00 0.00 2.33 2.61 -
P/NAPS 1.57 1.24 0.93 0.69 1.03 2.15 1.53 0.43%

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