[BERNAS] YoY TTM Result on 31-Mar-2009 [#1]

Stock
[BERNAS] PADIBERAS NASIONAL BHD
Announcement Date
29-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -10.53%
YoY- -196.29%
Quarter Report
Latest QR
Upcoming QR
BERNAS's Result
BERNAS's Financial Summary
View:
Show?
TTM Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 3,600,680 3,218,174 3,303,111 2,630,661 2,373,607 2,177,168 1,997,850 10.30%
PBT 211,826 273,621 283,772 -113,398 107,125 170,907 164,761 4.27%
Tax -57,178 -73,855 -74,018 51,766 -22,712 -37,734 -37,215 7.41%
NP 154,648 199,766 209,754 -61,632 84,413 133,173 127,546 3.26%
-
NP to SH 146,830 192,224 203,331 -78,438 81,456 127,079 122,539 3.05%
-
Tax Rate 26.99% 26.99% 26.08% - 21.20% 22.08% 22.59% -
Total Cost 3,446,032 3,018,408 3,093,357 2,692,293 2,289,194 2,043,995 1,870,304 10.71%
-
Net Worth 1,142,921 1,067,884 1,077,068 384,603 994,784 940,343 878,654 4.47%
Dividend
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Div - - 262 76 23,074 42,320 18,636 -
Div Payout % - - 0.13% 0.00% 28.33% 33.30% 15.21% -
Equity
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Net Worth 1,142,921 1,067,884 1,077,068 384,603 994,784 940,343 878,654 4.47%
NOSH 470,337 470,433 470,335 384,603 428,786 470,171 467,369 0.10%
Ratio Analysis
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
NP Margin 4.29% 6.21% 6.35% -2.34% 3.56% 6.12% 6.38% -
ROE 12.85% 18.00% 18.88% -20.39% 8.19% 13.51% 13.95% -
Per Share
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 765.55 684.09 702.29 683.99 553.56 463.06 427.47 10.18%
EPS 31.22 40.86 43.23 -20.39 19.00 27.03 26.22 2.94%
DPS 0.00 0.00 0.06 0.02 5.38 9.00 4.00 -
NAPS 2.43 2.27 2.29 1.00 2.32 2.00 1.88 4.36%
Adjusted Per Share Value based on latest NOSH - 384,603
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 765.62 684.29 702.35 559.36 504.71 462.94 424.81 10.30%
EPS 31.22 40.87 43.23 -16.68 17.32 27.02 26.06 3.05%
DPS 0.00 0.00 0.06 0.02 4.91 9.00 3.96 -
NAPS 2.4302 2.2707 2.2902 0.8178 2.1152 1.9995 1.8683 4.47%
Price Multiplier on Financial Quarter End Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 -
Price 3.04 2.83 1.98 1.28 1.79 1.99 1.54 -
P/RPS 0.40 0.41 0.28 0.19 0.32 0.43 0.36 1.76%
P/EPS 9.74 6.93 4.58 -6.28 9.42 7.36 5.87 8.79%
EY 10.27 14.44 21.83 -15.93 10.61 13.58 17.03 -8.07%
DY 0.00 0.00 0.03 0.02 3.01 4.52 2.60 -
P/NAPS 1.25 1.25 0.86 1.28 0.77 1.00 0.82 7.27%
Price Multiplier on Announcement Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 25/05/12 24/05/11 27/05/10 29/05/09 29/05/08 22/05/07 05/06/06 -
Price 3.06 2.96 1.95 1.56 1.84 2.05 1.54 -
P/RPS 0.40 0.43 0.28 0.23 0.33 0.44 0.36 1.76%
P/EPS 9.80 7.24 4.51 -7.65 9.69 7.58 5.87 8.90%
EY 10.20 13.80 22.17 -13.07 10.32 13.18 17.03 -8.18%
DY 0.00 0.00 0.03 0.01 2.92 4.39 2.60 -
P/NAPS 1.26 1.30 0.85 1.56 0.79 1.03 0.82 7.41%

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