[BERTAM] QoQ Annualized Quarter Result on 30-Sep-2010 [#3]

Stock
[BERTAM] BERTAM ALLIANCE BHD
Announcement Date
26-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- 46.59%
YoY- 177.0%
Quarter Report
Latest QR
Upcoming QR
BERTAM's Result
BERTAM's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 71,528 73,488 60,274 50,402 48,844 23,288 39,760 48.07%
PBT 19,774 17,536 17,388 7,428 5,676 184 4,188 182.24%
Tax -4,712 -3,784 -2,118 -1,846 -1,998 -1,212 26 -
NP 15,062 13,752 15,270 5,581 3,678 -1,028 4,214 134.31%
-
NP to SH 14,090 12,616 14,810 5,573 3,802 -260 4,269 122.16%
-
Tax Rate 23.83% 21.58% 12.18% 24.85% 35.20% 658.70% -0.62% -
Total Cost 56,466 59,736 45,004 44,821 45,166 24,316 35,546 36.25%
-
Net Worth 161,146 156,669 153,191 144,851 142,574 147,333 140,942 9.36%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div - - 3,105 4,138 - - 2,715 -
Div Payout % - - 20.97% 74.26% - - 63.60% -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 161,146 156,669 153,191 144,851 142,574 147,333 140,942 9.36%
NOSH 206,598 206,143 207,015 206,930 206,630 216,666 207,268 -0.21%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 21.06% 18.71% 25.33% 11.07% 7.53% -4.41% 10.60% -
ROE 8.74% 8.05% 9.67% 3.85% 2.67% -0.18% 3.03% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 34.62 35.65 29.12 24.36 23.64 10.75 19.18 48.40%
EPS 6.82 6.12 7.16 2.69 1.84 -0.12 2.06 122.61%
DPS 0.00 0.00 1.50 2.00 0.00 0.00 1.31 -
NAPS 0.78 0.76 0.74 0.70 0.69 0.68 0.68 9.60%
Adjusted Per Share Value based on latest NOSH - 199,912
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 14.78 15.19 12.46 10.42 10.10 4.81 8.22 48.02%
EPS 2.91 2.61 3.06 1.15 0.79 -0.05 0.88 122.44%
DPS 0.00 0.00 0.64 0.86 0.00 0.00 0.56 -
NAPS 0.3331 0.3238 0.3166 0.2994 0.2947 0.3045 0.2913 9.37%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 0.76 0.73 0.65 0.42 0.27 0.26 0.25 -
P/RPS 2.20 2.05 2.23 1.72 1.14 2.42 1.30 42.14%
P/EPS 11.14 11.93 9.09 15.59 14.67 -216.67 12.14 -5.58%
EY 8.97 8.38 11.01 6.41 6.81 -0.46 8.24 5.83%
DY 0.00 0.00 2.31 4.76 0.00 0.00 5.24 -
P/NAPS 0.97 0.96 0.88 0.60 0.39 0.38 0.37 90.46%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 24/08/11 20/05/11 25/02/11 26/11/10 26/08/10 26/05/10 12/03/10 -
Price 0.54 0.93 0.69 0.53 0.36 0.26 0.27 -
P/RPS 1.56 2.61 2.37 2.18 1.52 2.42 1.41 6.99%
P/EPS 7.92 15.20 9.64 19.68 19.57 -216.67 13.11 -28.60%
EY 12.63 6.58 10.37 5.08 5.11 -0.46 7.63 40.06%
DY 0.00 0.00 2.17 3.77 0.00 0.00 4.85 -
P/NAPS 0.69 1.22 0.93 0.76 0.52 0.38 0.40 43.97%

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