[BERNAS] YoY TTM Result on 30-Sep-2009 [#3]

Stock
[BERNAS] PADIBERAS NASIONAL BHD
Announcement Date
24-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 8485.74%
YoY- 511.99%
Quarter Report
Latest QR
Upcoming QR
BERNAS's Result
BERNAS's Financial Summary
View:
Show?
TTM Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 3,698,675 3,410,047 3,115,409 3,234,965 2,347,582 2,182,958 2,166,047 9.31%
PBT 149,916 260,837 245,271 105,312 -6,329 153,199 171,045 -2.17%
Tax -41,850 -69,567 -64,661 1,001 -4,390 -31,116 -34,219 3.40%
NP 108,066 191,270 180,610 106,313 -10,719 122,083 136,826 -3.85%
-
NP to SH 98,495 184,790 172,589 100,545 -24,405 117,662 131,020 -4.64%
-
Tax Rate 27.92% 26.67% 26.36% -0.95% - 20.31% 20.01% -
Total Cost 3,590,609 3,218,777 2,934,799 3,128,652 2,358,301 2,060,875 2,029,221 9.96%
-
Net Worth 1,120,883 1,091,277 1,021,028 1,077,748 1,108,947 1,011,431 470,236 15.56%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - 76 262 - 46,589 37,441 -
Div Payout % - - 0.04% 0.26% - 39.60% 28.58% -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 1,120,883 1,091,277 1,021,028 1,077,748 1,108,947 1,011,431 470,236 15.56%
NOSH 470,959 470,378 470,519 478,999 543,601 445,564 470,236 0.02%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 2.92% 5.61% 5.80% 3.29% -0.46% 5.59% 6.32% -
ROE 8.79% 16.93% 16.90% 9.33% -2.20% 11.63% 27.86% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 785.35 724.96 662.12 675.36 431.86 489.93 460.63 9.29%
EPS 20.91 39.29 36.68 20.99 -4.49 26.41 27.86 -4.66%
DPS 0.00 0.00 0.02 0.05 0.00 10.46 8.00 -
NAPS 2.38 2.32 2.17 2.25 2.04 2.27 1.00 15.53%
Adjusted Per Share Value based on latest NOSH - 478,999
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 786.46 725.09 662.44 687.86 499.17 464.17 460.57 9.31%
EPS 20.94 39.29 36.70 21.38 -5.19 25.02 27.86 -4.64%
DPS 0.00 0.00 0.02 0.06 0.00 9.91 7.96 -
NAPS 2.3834 2.3204 2.171 2.2916 2.358 2.1506 0.9999 15.56%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 3.26 2.90 2.06 1.84 1.30 2.05 1.70 -
P/RPS 0.42 0.40 0.31 0.27 0.30 0.42 0.37 2.13%
P/EPS 15.59 7.38 5.62 8.77 -28.96 7.76 6.10 16.91%
EY 6.42 13.55 17.81 11.41 -3.45 12.88 16.39 -14.44%
DY 0.00 0.00 0.01 0.03 0.00 5.10 4.71 -
P/NAPS 1.37 1.25 0.95 0.82 0.64 0.90 1.70 -3.52%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 26/11/12 24/11/11 22/11/10 24/11/09 28/11/08 29/11/07 27/11/06 -
Price 3.25 3.14 2.09 2.07 1.18 2.15 1.75 -
P/RPS 0.41 0.43 0.32 0.31 0.27 0.44 0.38 1.27%
P/EPS 15.54 7.99 5.70 9.86 -26.28 8.14 6.28 16.28%
EY 6.43 12.51 17.55 10.14 -3.80 12.28 15.92 -14.01%
DY 0.00 0.00 0.01 0.03 0.00 4.86 4.57 -
P/NAPS 1.37 1.35 0.96 0.92 0.58 0.95 1.75 -3.99%

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