[BERTAM] QoQ Cumulative Quarter Result on 31-Mar-2012 [#1]

Stock
[BERTAM] BERTAM ALLIANCE BHD
Announcement Date
23-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- -73.05%
YoY- 7.89%
Quarter Report
Latest QR
Upcoming QR
BERTAM's Result
BERTAM's Financial Summary
View:
Show?
Cumulative Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 41,301 30,300 26,503 17,716 72,309 51,469 35,764 10.02%
PBT 15,206 9,452 7,453 5,139 19,965 12,985 9,887 33.06%
Tax -3,515 -2,219 -1,615 -1,357 -5,802 -3,736 -2,356 30.40%
NP 11,691 7,233 5,838 3,782 14,163 9,249 7,531 33.89%
-
NP to SH 10,597 6,545 5,272 3,403 12,627 8,482 7,045 31.11%
-
Tax Rate 23.12% 23.48% 21.67% 26.41% 29.06% 28.77% 23.83% -
Total Cost 29,610 23,067 20,665 13,934 58,146 42,220 28,233 3.21%
-
Net Worth 170,263 169,539 169,539 167,472 163,275 163,433 161,146 3.71%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div 4,135 4,135 - - 2,066 2,068 - -
Div Payout % 39.02% 63.18% - - 16.37% 24.39% - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 170,263 169,539 169,539 167,472 163,275 163,433 161,146 3.71%
NOSH 206,756 206,756 206,756 206,756 206,677 206,878 206,598 0.05%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 28.31% 23.87% 22.03% 21.35% 19.59% 17.97% 21.06% -
ROE 6.22% 3.86% 3.11% 2.03% 7.73% 5.19% 4.37% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 19.98 14.65 12.82 8.57 34.99 24.88 17.31 9.98%
EPS 5.13 3.17 2.55 1.65 6.11 4.10 3.41 31.13%
DPS 2.00 2.00 0.00 0.00 1.00 1.00 0.00 -
NAPS 0.8235 0.82 0.82 0.81 0.79 0.79 0.78 3.66%
Adjusted Per Share Value based on latest NOSH - 206,756
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 8.54 6.26 5.48 3.66 14.95 10.64 7.39 10.07%
EPS 2.19 1.35 1.09 0.70 2.61 1.75 1.46 30.87%
DPS 0.85 0.85 0.00 0.00 0.43 0.43 0.00 -
NAPS 0.3519 0.3504 0.3504 0.3462 0.3375 0.3378 0.3331 3.71%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.58 0.57 0.71 0.82 0.50 0.51 0.76 -
P/RPS 2.90 3.89 5.54 9.57 1.43 2.05 4.39 -24.05%
P/EPS 11.32 18.01 27.84 49.82 8.18 12.44 22.29 -36.21%
EY 8.84 5.55 3.59 2.01 12.22 8.04 4.49 56.76%
DY 3.45 3.51 0.00 0.00 2.00 1.96 0.00 -
P/NAPS 0.70 0.70 0.87 1.01 0.63 0.65 0.97 -19.46%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 26/02/13 20/11/12 14/08/12 23/05/12 23/02/12 25/11/11 24/08/11 -
Price 0.59 0.59 0.71 0.64 0.89 0.49 0.54 -
P/RPS 2.95 4.03 5.54 7.47 2.54 1.97 3.12 -3.64%
P/EPS 11.51 18.64 27.84 38.88 14.57 11.95 15.84 -19.09%
EY 8.69 5.37 3.59 2.57 6.86 8.37 6.31 23.66%
DY 3.39 3.39 0.00 0.00 1.12 2.04 0.00 -
P/NAPS 0.72 0.72 0.87 0.79 1.13 0.62 0.69 2.86%

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