[BERNAS] YoY Cumulative Quarter Result on 30-Jun-2009 [#2]

Stock
[BERNAS] PADIBERAS NASIONAL BHD
Announcement Date
28-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 644.3%
YoY- 1144.81%
Quarter Report
Latest QR
Upcoming QR
BERNAS's Result
BERNAS's Financial Summary
View:
Show?
Cumulative Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 1,831,362 1,656,242 1,523,329 1,610,499 1,213,499 1,097,933 1,030,332 10.05%
PBT 92,897 165,140 103,842 101,877 10,386 77,639 92,245 0.11%
Tax -26,642 -44,546 -18,125 -20,807 5,236 -18,392 -24,813 1.19%
NP 66,255 120,594 85,717 81,070 15,622 59,247 67,432 -0.29%
-
NP to SH 62,702 118,831 82,257 75,859 6,094 56,946 65,169 -0.64%
-
Tax Rate 28.68% 26.97% 17.45% 20.42% -50.41% 23.69% 26.90% -
Total Cost 1,765,107 1,535,648 1,437,612 1,529,429 1,197,877 1,038,686 962,900 10.61%
-
Net Worth 1,100,695 1,124,331 1,081,710 880,533 390,970 976,992 898,720 3.43%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div - - 423 88 9,177 22,615 18,821 -
Div Payout % - - 0.51% 0.12% 150.60% 39.71% 28.88% -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 1,100,695 1,124,331 1,081,710 880,533 390,970 976,992 898,720 3.43%
NOSH 470,382 470,431 470,308 440,266 183,554 452,311 470,534 -0.00%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 3.62% 7.28% 5.63% 5.03% 1.29% 5.40% 6.54% -
ROE 5.70% 10.57% 7.60% 8.62% 1.56% 5.83% 7.25% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 389.33 352.07 323.90 365.80 661.11 242.74 218.97 10.05%
EPS 13.33 25.26 17.49 16.13 3.32 12.59 13.85 -0.63%
DPS 0.00 0.00 0.09 0.02 5.00 5.00 4.00 -
NAPS 2.34 2.39 2.30 2.00 2.13 2.16 1.91 3.43%
Adjusted Per Share Value based on latest NOSH - 450,075
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 389.41 352.17 323.91 342.44 258.03 233.46 219.08 10.05%
EPS 13.33 25.27 17.49 16.13 1.30 12.11 13.86 -0.64%
DPS 0.00 0.00 0.09 0.02 1.95 4.81 4.00 -
NAPS 2.3404 2.3907 2.3001 1.8723 0.8313 2.0774 1.911 3.43%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 3.19 2.91 1.95 1.82 1.59 2.22 1.56 -
P/RPS 0.82 0.83 0.60 0.50 0.24 0.91 0.71 2.42%
P/EPS 23.93 11.52 11.15 10.56 47.89 17.63 11.26 13.37%
EY 4.18 8.68 8.97 9.47 2.09 5.67 8.88 -11.79%
DY 0.00 0.00 0.05 0.01 3.14 2.25 2.56 -
P/NAPS 1.36 1.22 0.85 0.91 0.75 1.03 0.82 8.78%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 17/08/12 16/08/11 24/08/10 28/08/09 27/08/08 24/08/07 18/08/06 -
Price 3.62 2.67 2.04 1.92 1.39 1.93 1.69 -
P/RPS 0.93 0.76 0.63 0.52 0.21 0.80 0.77 3.19%
P/EPS 27.16 10.57 11.66 11.14 41.87 15.33 12.20 14.25%
EY 3.68 9.46 8.57 8.97 2.39 6.52 8.20 -12.48%
DY 0.00 0.00 0.04 0.01 3.60 2.59 2.37 -
P/NAPS 1.55 1.12 0.89 0.96 0.65 0.89 0.88 9.88%

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