[BERNAS] YoY TTM Result on 30-Sep-2012 [#3]

Stock
[BERNAS] PADIBERAS NASIONAL BHD
Announcement Date
26-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- -9.17%
YoY- -46.7%
Quarter Report
Latest QR
Upcoming QR
BERNAS's Result
BERNAS's Financial Summary
View:
Show?
TTM Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 3,623,935 3,698,675 3,410,047 3,115,409 3,234,965 2,347,582 2,182,958 8.80%
PBT 188,951 149,916 260,837 245,271 105,312 -6,329 153,199 3.55%
Tax -61,957 -41,850 -69,567 -64,661 1,001 -4,390 -31,116 12.15%
NP 126,994 108,066 191,270 180,610 106,313 -10,719 122,083 0.65%
-
NP to SH 121,846 98,495 184,790 172,589 100,545 -24,405 117,662 0.58%
-
Tax Rate 32.79% 27.92% 26.67% 26.36% -0.95% - 20.31% -
Total Cost 3,496,941 3,590,609 3,218,777 2,934,799 3,128,652 2,358,301 2,060,875 9.20%
-
Net Worth 1,195,415 1,120,883 1,091,277 1,021,028 1,077,748 1,108,947 1,011,431 2.82%
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Div - - - 76 262 - 46,589 -
Div Payout % - - - 0.04% 0.26% - 39.60% -
Equity
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 1,195,415 1,120,883 1,091,277 1,021,028 1,077,748 1,108,947 1,011,431 2.82%
NOSH 470,636 470,959 470,378 470,519 478,999 543,601 445,564 0.91%
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin 3.50% 2.92% 5.61% 5.80% 3.29% -0.46% 5.59% -
ROE 10.19% 8.79% 16.93% 16.90% 9.33% -2.20% 11.63% -
Per Share
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 770.01 785.35 724.96 662.12 675.36 431.86 489.93 7.81%
EPS 25.89 20.91 39.29 36.68 20.99 -4.49 26.41 -0.33%
DPS 0.00 0.00 0.00 0.02 0.05 0.00 10.46 -
NAPS 2.54 2.38 2.32 2.17 2.25 2.04 2.27 1.88%
Adjusted Per Share Value based on latest NOSH - 470,959
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 770.57 786.46 725.09 662.44 687.86 499.17 464.17 8.80%
EPS 25.91 20.94 39.29 36.70 21.38 -5.19 25.02 0.58%
DPS 0.00 0.00 0.00 0.02 0.06 0.00 9.91 -
NAPS 2.5418 2.3834 2.3204 2.171 2.2916 2.358 2.1506 2.82%
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 -
Price 3.40 3.26 2.90 2.06 1.84 1.30 2.05 -
P/RPS 0.44 0.42 0.40 0.31 0.27 0.30 0.42 0.77%
P/EPS 13.13 15.59 7.38 5.62 8.77 -28.96 7.76 9.15%
EY 7.61 6.42 13.55 17.81 11.41 -3.45 12.88 -8.38%
DY 0.00 0.00 0.00 0.01 0.03 0.00 5.10 -
P/NAPS 1.34 1.37 1.25 0.95 0.82 0.64 0.90 6.85%
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 21/11/13 26/11/12 24/11/11 22/11/10 24/11/09 28/11/08 29/11/07 -
Price 3.55 3.25 3.14 2.09 2.07 1.18 2.15 -
P/RPS 0.46 0.41 0.43 0.32 0.31 0.27 0.44 0.74%
P/EPS 13.71 15.54 7.99 5.70 9.86 -26.28 8.14 9.06%
EY 7.29 6.43 12.51 17.55 10.14 -3.80 12.28 -8.31%
DY 0.00 0.00 0.00 0.01 0.03 0.00 4.86 -
P/NAPS 1.40 1.37 1.35 0.96 0.92 0.58 0.95 6.66%

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