[BERNAS] YoY Quarter Result on 31-Dec-2010 [#4]

Stock
[BERNAS] PADIBERAS NASIONAL BHD
Announcement Date
21-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- -35.5%
YoY- 15.27%
Quarter Report
Latest QR
Upcoming QR
BERNAS's Result
BERNAS's Financial Summary
View:
Show?
Quarter Result
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Revenue 987,832 913,423 979,827 859,142 801,578 776,667 622,295 7.99%
PBT 89,340 46,648 31,388 53,492 52,982 -80,032 6,943 53.01%
Tax -31,058 -16,622 -10,734 -12,924 -17,965 41,825 -1,158 72.92%
NP 58,282 30,026 20,654 40,568 35,017 -38,207 5,785 46.91%
-
NP to SH 52,720 28,590 17,143 37,360 32,411 -39,930 6,629 41.23%
-
Tax Rate 34.76% 35.63% 34.20% 24.16% 33.91% - 16.68% -
Total Cost 929,550 883,397 959,173 818,574 766,561 814,874 616,510 7.07%
-
Net Worth 1,246,280 1,100,326 940,979 1,058,447 766,418 1,062,751 877,909 6.00%
Dividend
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Div - - - - 76 - - -
Div Payout % - - - - 0.24% - - -
Equity
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Net Worth 1,246,280 1,100,326 940,979 1,058,447 766,418 1,062,751 877,909 6.00%
NOSH 470,294 470,225 470,489 470,420 383,209 526,114 438,954 1.15%
Ratio Analysis
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
NP Margin 5.90% 3.29% 2.11% 4.72% 4.37% -4.92% 0.93% -
ROE 4.23% 2.60% 1.82% 3.53% 4.23% -3.76% 0.76% -
Per Share
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 210.05 194.25 208.26 182.63 209.18 147.62 141.77 6.76%
EPS 11.21 6.08 3.64 7.94 6.89 -8.12 1.23 44.47%
DPS 0.00 0.00 0.00 0.00 0.02 0.00 0.00 -
NAPS 2.65 2.34 2.00 2.25 2.00 2.02 2.00 4.79%
Adjusted Per Share Value based on latest NOSH - 470,420
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 210.05 194.22 208.34 182.68 170.44 165.14 132.32 7.99%
EPS 11.21 6.08 3.65 7.94 6.89 -8.49 1.41 41.23%
DPS 0.00 0.00 0.00 0.00 0.02 0.00 0.00 -
NAPS 2.65 2.3397 2.0008 2.2506 1.6297 2.2598 1.8667 6.00%
Price Multiplier on Financial Quarter End Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 -
Price 3.51 3.26 3.12 2.71 1.87 1.20 2.11 -
P/RPS 1.67 1.68 1.50 1.48 0.89 0.81 1.49 1.91%
P/EPS 31.31 53.62 85.63 34.12 22.11 -15.81 139.72 -22.04%
EY 3.19 1.87 1.17 2.93 4.52 -6.32 0.72 28.12%
DY 0.00 0.00 0.00 0.00 0.01 0.00 0.00 -
P/NAPS 1.32 1.39 1.56 1.20 0.94 0.59 1.06 3.72%
Price Multiplier on Announcement Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 27/02/14 19/02/13 23/02/12 21/02/11 18/02/10 26/02/09 26/02/08 -
Price 3.69 3.23 3.14 2.79 1.86 1.40 2.05 -
P/RPS 1.76 1.66 1.51 1.53 0.89 0.95 1.45 3.27%
P/EPS 32.92 53.12 86.18 35.13 21.99 -18.45 135.75 -21.01%
EY 3.04 1.88 1.16 2.85 4.55 -5.42 0.74 26.52%
DY 0.00 0.00 0.00 0.00 0.01 0.00 0.00 -
P/NAPS 1.39 1.38 1.57 1.24 0.93 0.69 1.03 5.11%

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