[BERNAS] YoY Quarter Result on 31-Dec-2009 [#4]

Stock
[BERNAS] PADIBERAS NASIONAL BHD
Announcement Date
18-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- -49.84%
YoY- 181.17%
Quarter Report
Latest QR
Upcoming QR
BERNAS's Result
BERNAS's Financial Summary
View:
Show?
Quarter Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 913,423 979,827 859,142 801,578 776,667 622,295 517,077 9.93%
PBT 46,648 31,388 53,492 52,982 -80,032 6,943 40,009 2.58%
Tax -16,622 -10,734 -12,924 -17,965 41,825 -1,158 -6,341 17.40%
NP 30,026 20,654 40,568 35,017 -38,207 5,785 33,668 -1.88%
-
NP to SH 28,590 17,143 37,360 32,411 -39,930 6,629 33,090 -2.40%
-
Tax Rate 35.63% 34.20% 24.16% 33.91% - 16.68% 15.85% -
Total Cost 883,397 959,173 818,574 766,561 814,874 616,510 483,409 10.56%
-
Net Worth 1,100,326 940,979 1,058,447 766,418 1,062,751 877,909 470,297 15.20%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div - - - 76 - - 23,514 -
Div Payout % - - - 0.24% - - 71.06% -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 1,100,326 940,979 1,058,447 766,418 1,062,751 877,909 470,297 15.20%
NOSH 470,225 470,489 470,420 383,209 526,114 438,954 470,297 -0.00%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 3.29% 2.11% 4.72% 4.37% -4.92% 0.93% 6.51% -
ROE 2.60% 1.82% 3.53% 4.23% -3.76% 0.76% 7.04% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 194.25 208.26 182.63 209.18 147.62 141.77 109.95 9.94%
EPS 6.08 3.64 7.94 6.89 -8.12 1.23 7.16 -2.68%
DPS 0.00 0.00 0.00 0.02 0.00 0.00 5.00 -
NAPS 2.34 2.00 2.25 2.00 2.02 2.00 1.00 15.20%
Adjusted Per Share Value based on latest NOSH - 383,209
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 194.22 208.34 182.68 170.44 165.14 132.32 109.95 9.93%
EPS 6.08 3.65 7.94 6.89 -8.49 1.41 7.04 -2.41%
DPS 0.00 0.00 0.00 0.02 0.00 0.00 5.00 -
NAPS 2.3397 2.0008 2.2506 1.6297 2.2598 1.8667 1.00 15.20%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 3.26 3.12 2.71 1.87 1.20 2.11 1.99 -
P/RPS 1.68 1.50 1.48 0.89 0.81 1.49 1.81 -1.23%
P/EPS 53.62 85.63 34.12 22.11 -15.81 139.72 28.28 11.24%
EY 1.87 1.17 2.93 4.52 -6.32 0.72 3.54 -10.08%
DY 0.00 0.00 0.00 0.01 0.00 0.00 2.51 -
P/NAPS 1.39 1.56 1.20 0.94 0.59 1.06 1.99 -5.80%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 19/02/13 23/02/12 21/02/11 18/02/10 26/02/09 26/02/08 23/02/07 -
Price 3.23 3.14 2.79 1.86 1.40 2.05 2.15 -
P/RPS 1.66 1.51 1.53 0.89 0.95 1.45 1.96 -2.72%
P/EPS 53.12 86.18 35.13 21.99 -18.45 135.75 30.56 9.64%
EY 1.88 1.16 2.85 4.55 -5.42 0.74 3.27 -8.80%
DY 0.00 0.00 0.00 0.01 0.00 0.00 2.33 -
P/NAPS 1.38 1.57 1.24 0.93 0.69 1.03 2.15 -7.11%

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