[BERNAS] YoY Annualized Quarter Result on 30-Jun-2013 [#2]

Stock
[BERNAS] PADIBERAS NASIONAL BHD
Announcement Date
20-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- -12.02%
YoY- -6.74%
Quarter Report
Latest QR
Upcoming QR
BERNAS's Result
BERNAS's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 3,549,224 3,662,724 3,312,484 3,046,658 3,220,998 2,426,998 2,195,866 8.32%
PBT 180,932 185,794 330,280 207,684 203,754 20,772 155,278 2.57%
Tax -58,062 -53,284 -89,092 -36,250 -41,614 10,472 -36,784 7.89%
NP 122,870 132,510 241,188 171,434 162,140 31,244 118,494 0.60%
-
NP to SH 116,952 125,404 237,662 164,514 151,718 12,188 113,892 0.44%
-
Tax Rate 32.09% 28.68% 26.97% 17.45% 20.42% -50.41% 23.69% -
Total Cost 3,426,354 3,530,214 3,071,296 2,875,224 3,058,858 2,395,754 2,077,372 8.68%
-
Net Worth 1,161,992 1,100,695 1,124,331 1,081,710 880,533 390,970 976,992 2.92%
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div - - - 846 176 18,355 45,231 -
Div Payout % - - - 0.51% 0.12% 150.60% 39.71% -
Equity
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 1,161,992 1,100,695 1,124,331 1,081,710 880,533 390,970 976,992 2.92%
NOSH 470,442 470,382 470,431 470,308 440,266 183,554 452,311 0.65%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin 3.46% 3.62% 7.28% 5.63% 5.03% 1.29% 5.40% -
ROE 10.06% 11.39% 21.14% 15.21% 17.23% 3.12% 11.66% -
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 754.44 778.67 704.14 647.80 731.60 1,322.22 485.48 7.61%
EPS 24.86 26.66 50.52 34.98 32.26 6.64 25.18 -0.21%
DPS 0.00 0.00 0.00 0.18 0.04 10.00 10.00 -
NAPS 2.47 2.34 2.39 2.30 2.00 2.13 2.16 2.25%
Adjusted Per Share Value based on latest NOSH - 470,055
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 754.68 778.82 704.34 647.82 684.89 516.06 466.91 8.32%
EPS 24.87 26.67 50.53 34.98 32.26 2.59 24.22 0.44%
DPS 0.00 0.00 0.00 0.18 0.04 3.90 9.62 -
NAPS 2.4708 2.3404 2.3907 2.3001 1.8723 0.8313 2.0774 2.92%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 -
Price 3.58 3.19 2.91 1.95 1.82 1.59 2.22 -
P/RPS 0.47 0.41 0.41 0.30 0.25 0.12 0.46 0.35%
P/EPS 14.40 11.97 5.76 5.57 5.28 23.95 8.82 8.50%
EY 6.94 8.36 17.36 17.94 18.93 4.18 11.34 -7.85%
DY 0.00 0.00 0.00 0.09 0.02 6.29 4.50 -
P/NAPS 1.45 1.36 1.22 0.85 0.91 0.75 1.03 5.86%
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 20/08/13 17/08/12 16/08/11 24/08/10 28/08/09 27/08/08 24/08/07 -
Price 3.56 3.62 2.67 2.04 1.92 1.39 1.93 -
P/RPS 0.47 0.46 0.38 0.31 0.26 0.11 0.40 2.72%
P/EPS 14.32 13.58 5.29 5.83 5.57 20.93 7.66 10.97%
EY 6.98 7.36 18.92 17.15 17.95 4.78 13.05 -9.89%
DY 0.00 0.00 0.00 0.09 0.02 7.19 5.18 -
P/NAPS 1.44 1.55 1.12 0.89 0.96 0.65 0.89 8.34%

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