[BERNAS] YoY TTM Result on 31-Dec-2009 [#4]

Stock
[BERNAS] PADIBERAS NASIONAL BHD
Announcement Date
18-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 71.95%
YoY- 343.62%
Quarter Report
Latest QR
Upcoming QR
BERNAS's Result
BERNAS's Financial Summary
View:
Show?
TTM Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 3,632,271 3,530,732 3,172,973 3,259,876 2,501,954 2,288,176 2,134,845 9.25%
PBT 165,176 238,733 245,781 238,326 -93,304 120,133 178,205 -1.25%
Tax -47,738 -67,377 -59,620 -58,789 38,593 -25,933 -42,979 1.76%
NP 117,438 171,356 186,161 179,537 -54,711 94,200 135,226 -2.32%
-
NP to SH 109,942 164,573 177,538 172,886 -70,964 91,201 130,047 -2.75%
-
Tax Rate 28.90% 28.22% 24.26% 24.67% - 21.59% 24.12% -
Total Cost 3,514,833 3,359,376 2,986,812 3,080,339 2,556,665 2,193,976 1,999,619 9.84%
-
Net Worth 1,100,326 940,979 1,058,447 766,418 1,062,751 877,909 470,297 15.20%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div - - - 339 - 23,074 42,320 -
Div Payout % - - - 0.20% - 25.30% 32.54% -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 1,100,326 940,979 1,058,447 766,418 1,062,751 877,909 470,297 15.20%
NOSH 470,225 470,489 470,420 383,209 526,114 438,954 470,297 -0.00%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 3.23% 4.85% 5.87% 5.51% -2.19% 4.12% 6.33% -
ROE 9.99% 17.49% 16.77% 22.56% -6.68% 10.39% 27.65% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 772.45 750.44 674.50 850.68 475.55 521.28 453.94 9.25%
EPS 23.38 34.98 37.74 45.12 -13.49 20.78 27.65 -2.75%
DPS 0.00 0.00 0.00 0.09 0.00 5.26 9.00 -
NAPS 2.34 2.00 2.25 2.00 2.02 2.00 1.00 15.20%
Adjusted Per Share Value based on latest NOSH - 383,209
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 772.34 750.75 674.68 693.16 532.00 486.54 453.94 9.25%
EPS 23.38 34.99 37.75 36.76 -15.09 19.39 27.65 -2.75%
DPS 0.00 0.00 0.00 0.07 0.00 4.91 9.00 -
NAPS 2.3397 2.0008 2.2506 1.6297 2.2598 1.8667 1.00 15.20%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 3.26 3.12 2.71 1.87 1.20 2.11 1.99 -
P/RPS 0.42 0.42 0.40 0.22 0.25 0.40 0.44 -0.77%
P/EPS 13.94 8.92 7.18 4.14 -8.90 10.16 7.20 11.62%
EY 7.17 11.21 13.93 24.13 -11.24 9.85 13.90 -10.43%
DY 0.00 0.00 0.00 0.05 0.00 2.49 4.52 -
P/NAPS 1.39 1.56 1.20 0.94 0.59 1.06 1.99 -5.80%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 19/02/13 23/02/12 21/02/11 18/02/10 26/02/09 26/02/08 23/02/07 -
Price 3.23 3.14 2.79 1.86 1.40 2.05 2.15 -
P/RPS 0.42 0.42 0.41 0.22 0.29 0.39 0.47 -1.85%
P/EPS 13.81 8.98 7.39 4.12 -10.38 9.87 7.78 10.02%
EY 7.24 11.14 13.53 24.26 -9.63 10.14 12.86 -9.12%
DY 0.00 0.00 0.00 0.05 0.00 2.56 4.19 -
P/NAPS 1.38 1.57 1.24 0.93 0.69 1.03 2.15 -7.11%

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