[BERTAM] QoQ Annualized Quarter Result on 30-Sep-2012 [#3]

Stock
[BERTAM] BERTAM ALLIANCE BHD
Announcement Date
20-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- -17.24%
YoY- -22.84%
Quarter Report
Latest QR
Upcoming QR
BERTAM's Result
BERTAM's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 17,008 17,068 41,301 40,400 53,006 70,864 72,309 -61.92%
PBT 3,254 2,640 15,206 12,602 14,906 20,556 19,965 -70.19%
Tax -856 -460 -3,515 -2,958 -3,230 -5,428 -5,802 -72.11%
NP 2,398 2,180 11,691 9,644 11,676 15,128 14,163 -69.42%
-
NP to SH 2,432 2,188 10,597 8,726 10,544 13,612 12,627 -66.68%
-
Tax Rate 26.31% 17.42% 23.12% 23.47% 21.67% 26.41% 29.06% -
Total Cost 14,610 14,888 29,610 30,756 41,330 55,736 58,146 -60.21%
-
Net Worth 169,539 169,539 170,263 169,539 169,539 167,472 163,275 2.54%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - 4,135 5,513 - - 2,066 -
Div Payout % - - 39.02% 63.18% - - 16.37% -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 169,539 169,539 170,263 169,539 169,539 167,472 163,275 2.54%
NOSH 206,756 206,756 206,756 206,756 206,756 206,756 206,677 0.02%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 14.10% 12.77% 28.31% 23.87% 22.03% 21.35% 19.59% -
ROE 1.43% 1.29% 6.22% 5.15% 6.22% 8.13% 7.73% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 8.23 8.26 19.98 19.54 25.64 34.27 34.99 -61.92%
EPS 1.18 1.04 5.13 4.23 5.10 6.60 6.11 -66.62%
DPS 0.00 0.00 2.00 2.67 0.00 0.00 1.00 -
NAPS 0.82 0.82 0.8235 0.82 0.82 0.81 0.79 2.51%
Adjusted Per Share Value based on latest NOSH - 206,756
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 3.52 3.53 8.54 8.35 10.96 14.65 14.95 -61.90%
EPS 0.50 0.45 2.19 1.80 2.18 2.81 2.61 -66.80%
DPS 0.00 0.00 0.85 1.14 0.00 0.00 0.43 -
NAPS 0.3504 0.3504 0.3519 0.3504 0.3504 0.3462 0.3375 2.53%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 0.605 0.64 0.58 0.57 0.71 0.82 0.50 -
P/RPS 7.35 7.75 2.90 2.92 2.77 2.39 1.43 198.12%
P/EPS 51.43 60.48 11.32 13.50 13.92 12.46 8.18 241.03%
EY 1.94 1.65 8.84 7.40 7.18 8.03 12.22 -70.71%
DY 0.00 0.00 3.45 4.68 0.00 0.00 2.00 -
P/NAPS 0.74 0.78 0.70 0.70 0.87 1.01 0.63 11.33%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 26/08/13 22/05/13 26/02/13 20/11/12 14/08/12 23/05/12 23/02/12 -
Price 0.695 0.715 0.59 0.59 0.71 0.64 0.89 -
P/RPS 8.45 8.66 2.95 3.02 2.77 1.87 2.54 123.01%
P/EPS 59.09 67.56 11.51 13.98 13.92 9.72 14.57 154.53%
EY 1.69 1.48 8.69 7.15 7.18 10.29 6.86 -60.73%
DY 0.00 0.00 3.39 4.52 0.00 0.00 1.12 -
P/NAPS 0.85 0.87 0.72 0.72 0.87 0.79 1.13 -17.30%

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