[BERNAS] YoY TTM Result on 30-Jun-2009 [#2]

Stock
[BERNAS] PADIBERAS NASIONAL BHD
Announcement Date
28-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 98.47%
YoY- -102.97%
Quarter Report
Latest QR
Upcoming QR
BERNAS's Result
BERNAS's Financial Summary
View:
Show?
TTM Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 3,705,852 3,305,886 3,172,706 2,898,954 2,403,742 2,202,446 2,063,052 10.24%
PBT 166,490 307,079 240,291 -1,813 52,880 163,599 167,142 -0.06%
Tax -49,473 -86,041 -56,107 12,550 -2,305 -36,558 -34,139 6.37%
NP 117,017 221,038 184,184 10,737 50,575 127,041 133,003 -2.10%
-
NP to SH 108,444 214,112 179,284 -1,199 40,349 121,824 127,815 -2.69%
-
Tax Rate 29.72% 28.02% 23.35% - 4.36% 22.35% 20.43% -
Total Cost 3,588,835 3,084,848 2,988,522 2,888,217 2,353,167 2,075,405 1,930,049 10.88%
-
Net Worth 1,100,851 1,124,326 1,081,649 900,150 3,081,045 996,806 470,135 15.22%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div - - 172 166 - 46,589 37,441 -
Div Payout % - - 0.10% 0.00% - 38.24% 29.29% -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 1,100,851 1,124,326 1,081,649 900,150 3,081,045 996,806 470,135 15.22%
NOSH 470,449 470,429 470,282 450,075 1,446,499 461,484 470,135 0.01%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 3.16% 6.69% 5.81% 0.37% 2.10% 5.77% 6.45% -
ROE 9.85% 19.04% 16.58% -0.13% 1.31% 12.22% 27.19% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 787.73 702.74 674.64 644.10 166.18 477.25 438.82 10.23%
EPS 23.05 45.51 38.12 -0.27 2.79 26.40 27.19 -2.71%
DPS 0.00 0.00 0.04 0.04 0.00 10.00 8.00 -
NAPS 2.34 2.39 2.30 2.00 2.13 2.16 1.00 15.20%
Adjusted Per Share Value based on latest NOSH - 450,075
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 787.99 702.94 674.62 616.41 511.11 468.31 438.67 10.24%
EPS 23.06 45.53 38.12 -0.25 8.58 25.90 27.18 -2.70%
DPS 0.00 0.00 0.04 0.04 0.00 9.91 7.96 -
NAPS 2.3408 2.3907 2.2999 1.914 6.5513 2.1195 0.9997 15.21%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 3.19 2.91 1.95 1.82 1.59 2.22 1.56 -
P/RPS 0.40 0.41 0.29 0.28 0.96 0.47 0.36 1.76%
P/EPS 13.84 6.39 5.12 -683.18 57.00 8.41 5.74 15.78%
EY 7.23 15.64 19.55 -0.15 1.75 11.89 17.43 -13.62%
DY 0.00 0.00 0.02 0.02 0.00 4.50 5.13 -
P/NAPS 1.36 1.22 0.85 0.91 0.75 1.03 1.56 -2.25%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 17/08/12 16/08/11 24/08/10 28/08/09 27/08/08 24/08/07 18/08/06 -
Price 3.62 2.67 2.04 1.92 1.39 1.93 1.69 -
P/RPS 0.46 0.38 0.30 0.30 0.84 0.40 0.39 2.78%
P/EPS 15.70 5.87 5.35 -720.72 49.83 7.31 6.22 16.66%
EY 6.37 17.05 18.69 -0.14 2.01 13.68 16.09 -14.29%
DY 0.00 0.00 0.02 0.02 0.00 5.18 4.73 -
P/NAPS 1.55 1.12 0.89 0.96 0.65 0.89 1.69 -1.42%

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