[BERNAS] YoY TTM Result on 30-Jun-2008 [#2]

Stock
[BERNAS] PADIBERAS NASIONAL BHD
Announcement Date
27-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Jun-2008 [#2]
Profit Trend
QoQ- -50.47%
YoY- -66.88%
Quarter Report
Latest QR
Upcoming QR
BERNAS's Result
BERNAS's Financial Summary
View:
Show?
TTM Result
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Revenue 3,305,886 3,172,706 2,898,954 2,403,742 2,202,446 2,063,052 1,900,361 9.66%
PBT 307,079 240,291 -1,813 52,880 163,599 167,142 139,821 14.00%
Tax -86,041 -56,107 12,550 -2,305 -36,558 -34,139 -39,542 13.82%
NP 221,038 184,184 10,737 50,575 127,041 133,003 100,279 14.07%
-
NP to SH 214,112 179,284 -1,199 40,349 121,824 127,815 97,977 13.90%
-
Tax Rate 28.02% 23.35% - 4.36% 22.35% 20.43% 28.28% -
Total Cost 3,084,848 2,988,522 2,888,217 2,353,167 2,075,405 1,930,049 1,800,082 9.38%
-
Net Worth 1,124,326 1,081,649 900,150 3,081,045 996,806 470,135 804,054 5.74%
Dividend
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Div - 172 166 - 46,589 37,441 15,498 -
Div Payout % - 0.10% 0.00% - 38.24% 29.29% 15.82% -
Equity
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Net Worth 1,124,326 1,081,649 900,150 3,081,045 996,806 470,135 804,054 5.74%
NOSH 470,429 470,282 450,075 1,446,499 461,484 470,135 464,771 0.20%
Ratio Analysis
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
NP Margin 6.69% 5.81% 0.37% 2.10% 5.77% 6.45% 5.28% -
ROE 19.04% 16.58% -0.13% 1.31% 12.22% 27.19% 12.19% -
Per Share
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 702.74 674.64 644.10 166.18 477.25 438.82 408.88 9.44%
EPS 45.51 38.12 -0.27 2.79 26.40 27.19 21.08 13.67%
DPS 0.00 0.04 0.04 0.00 10.00 8.00 3.33 -
NAPS 2.39 2.30 2.00 2.13 2.16 1.00 1.73 5.53%
Adjusted Per Share Value based on latest NOSH - 1,446,499
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 702.94 674.62 616.41 511.11 468.31 438.67 404.08 9.66%
EPS 45.53 38.12 -0.25 8.58 25.90 27.18 20.83 13.91%
DPS 0.00 0.04 0.04 0.00 9.91 7.96 3.30 -
NAPS 2.3907 2.2999 1.914 6.5513 2.1195 0.9997 1.7097 5.74%
Price Multiplier on Financial Quarter End Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 -
Price 2.91 1.95 1.82 1.59 2.22 1.56 1.28 -
P/RPS 0.41 0.29 0.28 0.96 0.47 0.36 0.31 4.76%
P/EPS 6.39 5.12 -683.18 57.00 8.41 5.74 6.07 0.85%
EY 15.64 19.55 -0.15 1.75 11.89 17.43 16.47 -0.85%
DY 0.00 0.02 0.02 0.00 4.50 5.13 2.61 -
P/NAPS 1.22 0.85 0.91 0.75 1.03 1.56 0.74 8.68%
Price Multiplier on Announcement Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 16/08/11 24/08/10 28/08/09 27/08/08 24/08/07 18/08/06 25/08/05 -
Price 2.67 2.04 1.92 1.39 1.93 1.69 1.44 -
P/RPS 0.38 0.30 0.30 0.84 0.40 0.39 0.35 1.37%
P/EPS 5.87 5.35 -720.72 49.83 7.31 6.22 6.83 -2.49%
EY 17.05 18.69 -0.14 2.01 13.68 16.09 14.64 2.57%
DY 0.00 0.02 0.02 0.00 5.18 4.73 2.32 -
P/NAPS 1.12 0.89 0.96 0.65 0.89 1.69 0.83 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