[BERNAS] YoY TTM Result on 31-Mar-2008 [#1]

Stock
[BERNAS] PADIBERAS NASIONAL BHD
Announcement Date
29-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- -10.69%
YoY- -35.9%
Quarter Report
Latest QR
Upcoming QR
BERNAS's Result
BERNAS's Financial Summary
View:
Show?
TTM Result
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Revenue 3,218,174 3,303,111 2,630,661 2,373,607 2,177,168 1,997,850 1,927,500 8.91%
PBT 273,621 283,772 -113,398 107,125 170,907 164,761 147,166 10.88%
Tax -73,855 -74,018 51,766 -22,712 -37,734 -37,215 -35,115 13.18%
NP 199,766 209,754 -61,632 84,413 133,173 127,546 112,051 10.11%
-
NP to SH 192,224 203,331 -78,438 81,456 127,079 122,539 111,001 9.57%
-
Tax Rate 26.99% 26.08% - 21.20% 22.08% 22.59% 23.86% -
Total Cost 3,018,408 3,093,357 2,692,293 2,289,194 2,043,995 1,870,304 1,815,449 8.83%
-
Net Worth 1,067,884 1,077,068 384,603 994,784 940,343 878,654 775,033 5.48%
Dividend
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Div - 262 76 23,074 42,320 18,636 35,500 -
Div Payout % - 0.13% 0.00% 28.33% 33.30% 15.21% 31.98% -
Equity
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Net Worth 1,067,884 1,077,068 384,603 994,784 940,343 878,654 775,033 5.48%
NOSH 470,433 470,335 384,603 428,786 470,171 467,369 464,092 0.22%
Ratio Analysis
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
NP Margin 6.21% 6.35% -2.34% 3.56% 6.12% 6.38% 5.81% -
ROE 18.00% 18.88% -20.39% 8.19% 13.51% 13.95% 14.32% -
Per Share
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
RPS 684.09 702.29 683.99 553.56 463.06 427.47 415.33 8.66%
EPS 40.86 43.23 -20.39 19.00 27.03 26.22 23.92 9.32%
DPS 0.00 0.06 0.02 5.38 9.00 4.00 7.65 -
NAPS 2.27 2.29 1.00 2.32 2.00 1.88 1.67 5.24%
Adjusted Per Share Value based on latest NOSH - 428,786
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
RPS 684.29 702.35 559.36 504.71 462.94 424.81 409.85 8.91%
EPS 40.87 43.23 -16.68 17.32 27.02 26.06 23.60 9.57%
DPS 0.00 0.06 0.02 4.91 9.00 3.96 7.55 -
NAPS 2.2707 2.2902 0.8178 2.1152 1.9995 1.8683 1.648 5.48%
Price Multiplier on Financial Quarter End Date
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Date 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 -
Price 2.83 1.98 1.28 1.79 1.99 1.54 1.47 -
P/RPS 0.41 0.28 0.19 0.32 0.43 0.36 0.35 2.67%
P/EPS 6.93 4.58 -6.28 9.42 7.36 5.87 6.15 2.00%
EY 14.44 21.83 -15.93 10.61 13.58 17.03 16.27 -1.96%
DY 0.00 0.03 0.02 3.01 4.52 2.60 5.20 -
P/NAPS 1.25 0.86 1.28 0.77 1.00 0.82 0.88 6.02%
Price Multiplier on Announcement Date
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Date 24/05/11 27/05/10 29/05/09 29/05/08 22/05/07 05/06/06 30/05/05 -
Price 2.96 1.95 1.56 1.84 2.05 1.54 1.26 -
P/RPS 0.43 0.28 0.23 0.33 0.44 0.36 0.30 6.18%
P/EPS 7.24 4.51 -7.65 9.69 7.58 5.87 5.27 5.43%
EY 13.80 22.17 -13.07 10.32 13.18 17.03 18.98 -5.17%
DY 0.00 0.03 0.01 2.92 4.39 2.60 6.07 -
P/NAPS 1.30 0.85 1.56 0.79 1.03 0.82 0.75 9.59%

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