[BERNAS] YoY Cumulative Quarter 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- -82.95%
YoY- -35.55%
Quarter Report
Latest QR
Upcoming QR
BERNAS's Result
BERNAS's Financial Summary
View:
Show?
Cumulative Result
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Revenue 823,840 778,639 735,404 606,697 521,266 478,943 451,165 10.55%
PBT 76,541 48,701 3,255 23,349 36,357 43,655 45,033 9.23%
Tax -20,271 -6,036 9,193 -3,980 -7,201 -12,446 -10,754 11.13%
NP 56,270 42,665 12,448 19,369 29,156 31,209 34,279 8.60%
-
NP to SH 55,323 40,637 10,192 17,666 27,411 30,379 33,229 8.86%
-
Tax Rate 26.48% 12.39% -282.43% 17.05% 19.81% 28.51% 23.88% -
Total Cost 767,570 735,974 722,956 587,328 492,110 447,734 416,886 10.70%
-
Net Worth 1,067,884 1,077,068 761,515 994,784 1,006,167 878,654 775,033 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 - 423 19,230 21,439 - - - -
Div Payout % - 1.04% 188.68% 121.36% - - - -
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 1,077,068 761,515 994,784 1,006,167 878,654 775,033 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 6.83% 5.48% 1.69% 3.19% 5.59% 6.52% 7.60% -
ROE 5.18% 3.77% 1.34% 1.78% 2.72% 3.46% 4.29% -
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 175.12 165.55 191.21 141.49 110.87 102.48 97.21 10.30%
EPS 11.76 8.64 2.65 4.12 5.83 6.50 7.16 8.61%
DPS 0.00 0.09 5.00 5.00 0.00 0.00 0.00 -
NAPS 2.27 2.29 1.98 2.32 2.14 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 175.18 165.56 156.37 129.00 110.84 101.84 95.93 10.55%
EPS 11.76 8.64 2.17 3.76 5.83 6.46 7.07 8.84%
DPS 0.00 0.09 4.09 4.56 0.00 0.00 0.00 -
NAPS 2.2707 2.2902 1.6192 2.1152 2.1394 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 1.62 1.20 0.67 1.27 1.79 1.50 1.51 1.17%
P/EPS 24.06 22.92 48.30 43.45 34.13 23.69 20.53 2.67%
EY 4.16 4.36 2.07 2.30 2.93 4.22 4.87 -2.59%
DY 0.00 0.05 3.91 2.79 0.00 0.00 0.00 -
P/NAPS 1.25 0.86 0.65 0.77 0.93 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 1.69 1.18 0.82 1.30 1.85 1.50 1.30 4.46%
P/EPS 25.17 22.57 58.87 44.66 35.16 23.69 17.60 6.14%
EY 3.97 4.43 1.70 2.24 2.84 4.22 5.68 -5.79%
DY 0.00 0.05 3.21 2.72 0.00 0.00 0.00 -
P/NAPS 1.30 0.85 0.79 0.79 0.96 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