[BERTAM] QoQ Cumulative Quarter Result on 31-Mar-2011 [#1]

Stock
[BERTAM] BERTAM ALLIANCE BHD
Announcement Date
20-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- -78.7%
YoY- 4952.31%
Quarter Report
Latest QR
Upcoming QR
BERTAM's Result
BERTAM's Financial Summary
View:
Show?
Cumulative Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 72,309 51,469 35,764 18,372 60,274 37,802 24,422 105.78%
PBT 19,965 12,985 9,887 4,384 17,388 5,571 2,838 265.84%
Tax -5,802 -3,736 -2,356 -946 -2,118 -1,385 -999 222.06%
NP 14,163 9,249 7,531 3,438 15,270 4,186 1,839 288.53%
-
NP to SH 12,627 8,482 7,045 3,154 14,810 4,180 1,901 252.13%
-
Tax Rate 29.06% 28.77% 23.83% 21.58% 12.18% 24.86% 35.20% -
Total Cost 58,146 42,220 28,233 14,934 45,004 33,616 22,583 87.53%
-
Net Worth 163,275 163,433 161,146 156,669 153,191 144,851 142,574 9.43%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div 2,066 2,068 - - 3,105 3,103 - -
Div Payout % 16.37% 24.39% - - 20.97% 74.26% - -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 163,275 163,433 161,146 156,669 153,191 144,851 142,574 9.43%
NOSH 206,677 206,878 206,598 206,143 207,015 206,930 206,630 0.01%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 19.59% 17.97% 21.06% 18.71% 25.33% 11.07% 7.53% -
ROE 7.73% 5.19% 4.37% 2.01% 9.67% 2.89% 1.33% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 34.99 24.88 17.31 8.91 29.12 18.27 11.82 105.75%
EPS 6.11 4.10 3.41 1.53 7.16 2.02 0.92 252.10%
DPS 1.00 1.00 0.00 0.00 1.50 1.50 0.00 -
NAPS 0.79 0.79 0.78 0.76 0.74 0.70 0.69 9.41%
Adjusted Per Share Value based on latest NOSH - 206,143
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 14.95 10.64 7.39 3.80 12.46 7.81 5.05 105.76%
EPS 2.61 1.75 1.46 0.65 3.06 0.86 0.39 253.89%
DPS 0.43 0.43 0.00 0.00 0.64 0.64 0.00 -
NAPS 0.3375 0.3378 0.3331 0.3238 0.3166 0.2994 0.2947 9.43%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 0.50 0.51 0.76 0.73 0.65 0.42 0.27 -
P/RPS 1.43 2.05 4.39 8.19 2.23 2.30 2.28 -26.66%
P/EPS 8.18 12.44 22.29 47.71 9.09 20.79 29.35 -57.23%
EY 12.22 8.04 4.49 2.10 11.01 4.81 3.41 133.63%
DY 2.00 1.96 0.00 0.00 2.31 3.57 0.00 -
P/NAPS 0.63 0.65 0.97 0.96 0.88 0.60 0.39 37.55%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 23/02/12 25/11/11 24/08/11 20/05/11 25/02/11 26/11/10 26/08/10 -
Price 0.89 0.49 0.54 0.93 0.69 0.53 0.36 -
P/RPS 2.54 1.97 3.12 10.44 2.37 2.90 3.05 -11.45%
P/EPS 14.57 11.95 15.84 60.78 9.64 26.24 39.13 -48.15%
EY 6.86 8.37 6.31 1.65 10.37 3.81 2.56 92.57%
DY 1.12 2.04 0.00 0.00 2.17 2.83 0.00 -
P/NAPS 1.13 0.62 0.69 1.22 0.93 0.76 0.52 67.53%

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