[BERNAS] YoY Quarter Result on 31-Mar-2012 [#1]

Stock
[BERNAS] PADIBERAS NASIONAL BHD
Announcement Date
25-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- 119.21%
YoY- -32.07%
Quarter Report
Latest QR
Upcoming QR
BERNAS's Result
BERNAS's Financial Summary
View:
Show?
Quarter Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 894,714 893,788 823,840 778,639 735,404 606,697 521,266 9.41%
PBT 48,964 49,634 76,541 48,701 3,255 23,349 36,357 5.08%
Tax -13,540 -10,072 -20,271 -6,036 9,193 -3,980 -7,201 11.08%
NP 35,424 39,562 56,270 42,665 12,448 19,369 29,156 3.29%
-
NP to SH 33,234 37,580 55,323 40,637 10,192 17,666 27,411 3.25%
-
Tax Rate 27.65% 20.29% 26.48% 12.39% -282.43% 17.05% 19.81% -
Total Cost 859,290 854,226 767,570 735,974 722,956 587,328 492,110 9.72%
-
Net Worth 1,132,870 1,142,921 1,067,884 1,077,068 761,515 994,784 1,006,167 1.99%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div - - - 423 - - - -
Div Payout % - - - 1.04% - - - -
Equity
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 1,132,870 1,142,921 1,067,884 1,077,068 761,515 994,784 1,006,167 1.99%
NOSH 470,070 470,337 470,433 470,335 384,603 428,786 470,171 -0.00%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin 3.96% 4.43% 6.83% 5.48% 1.69% 3.19% 5.59% -
ROE 2.93% 3.29% 5.18% 3.77% 1.34% 1.78% 2.72% -
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 190.34 190.03 175.12 165.55 191.21 141.49 110.87 9.41%
EPS 7.07 7.99 11.76 8.64 2.65 4.12 5.83 3.26%
DPS 0.00 0.00 0.00 0.09 0.00 0.00 0.00 -
NAPS 2.41 2.43 2.27 2.29 1.98 2.32 2.14 1.99%
Adjusted Per Share Value based on latest NOSH - 470,337
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 190.25 190.05 175.18 165.56 156.37 129.00 110.84 9.41%
EPS 7.07 7.99 11.76 8.64 2.17 3.76 5.83 3.26%
DPS 0.00 0.00 0.00 0.09 0.00 0.00 0.00 -
NAPS 2.4089 2.4302 2.2707 2.2902 1.6192 2.1152 2.1394 1.99%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 3.69 3.04 2.83 1.98 1.28 1.79 1.99 -
P/RPS 1.94 1.60 1.62 1.20 0.67 1.27 1.79 1.34%
P/EPS 52.19 38.05 24.06 22.92 48.30 43.45 34.13 7.32%
EY 1.92 2.63 4.16 4.36 2.07 2.30 2.93 -6.79%
DY 0.00 0.00 0.00 0.05 0.00 0.00 0.00 -
P/NAPS 1.53 1.25 1.25 0.86 0.65 0.77 0.93 8.64%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 30/05/13 25/05/12 24/05/11 27/05/10 29/05/09 29/05/08 22/05/07 -
Price 3.68 3.06 2.96 1.95 1.56 1.84 2.05 -
P/RPS 1.93 1.61 1.69 1.18 0.82 1.30 1.85 0.70%
P/EPS 52.05 38.30 25.17 22.57 58.87 44.66 35.16 6.75%
EY 1.92 2.61 3.97 4.43 1.70 2.24 2.84 -6.31%
DY 0.00 0.00 0.00 0.05 0.00 0.00 0.00 -
P/NAPS 1.53 1.26 1.30 0.85 0.79 0.79 0.96 8.07%

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