[BERTAM] QoQ TTM Result on 30-Sep-2013 [#3]

Stock
[BERTAM] BERTAM ALLIANCE BHD
Announcement Date
27-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 3.81%
YoY- -36.48%
Quarter Report
Latest QR
Upcoming QR
BERTAM's Result
BERTAM's Financial Summary
View:
Show?
TTM Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 41,147 35,582 32,104 30,960 23,302 27,852 41,301 -0.24%
PBT 5,330 4,729 4,785 9,359 9,380 10,727 15,206 -50.38%
Tax -1,374 -1,290 -1,156 -2,180 -2,328 -2,273 -3,515 -46.63%
NP 3,956 3,439 3,629 7,179 7,052 8,454 11,691 -51.53%
-
NP to SH 3,994 3,489 3,680 6,790 6,541 7,741 10,597 -47.91%
-
Tax Rate 25.78% 27.28% 24.16% 23.29% 24.82% 21.19% 23.12% -
Total Cost 37,191 32,143 28,475 23,781 16,250 19,398 29,610 16.46%
-
Net Worth 170,950 171,607 173,675 171,607 169,539 169,539 170,263 0.26%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div 2,067 2,067 - 4,135 4,135 4,135 4,135 -37.09%
Div Payout % 51.77% 59.26% - 60.90% 63.22% 53.42% 39.02% -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 170,950 171,607 173,675 171,607 169,539 169,539 170,263 0.26%
NOSH 206,756 206,756 206,756 206,756 206,756 206,756 206,756 0.00%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 9.61% 9.66% 11.30% 23.19% 30.26% 30.35% 28.31% -
ROE 2.34% 2.03% 2.12% 3.96% 3.86% 4.57% 6.22% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 19.98 17.21 15.53 14.97 11.27 13.47 19.98 0.00%
EPS 1.94 1.69 1.78 3.28 3.16 3.74 5.13 -47.79%
DPS 1.00 1.00 0.00 2.00 2.00 2.00 2.00 -37.08%
NAPS 0.83 0.83 0.84 0.83 0.82 0.82 0.8235 0.52%
Adjusted Per Share Value based on latest NOSH - 206,756
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 8.50 7.35 6.64 6.40 4.82 5.76 8.54 -0.31%
EPS 0.83 0.72 0.76 1.40 1.35 1.60 2.19 -47.72%
DPS 0.43 0.43 0.00 0.85 0.85 0.85 0.85 -36.59%
NAPS 0.3533 0.3547 0.359 0.3547 0.3504 0.3504 0.3519 0.26%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 0.89 0.74 0.66 0.715 0.605 0.64 0.58 -
P/RPS 4.45 4.30 4.25 4.77 5.37 4.75 2.90 33.14%
P/EPS 45.90 43.85 37.08 21.77 19.12 17.09 11.32 154.93%
EY 2.18 2.28 2.70 4.59 5.23 5.85 8.84 -60.77%
DY 1.12 1.35 0.00 2.80 3.31 3.13 3.45 -52.86%
P/NAPS 1.07 0.89 0.79 0.86 0.74 0.78 0.70 32.79%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 20/08/14 27/05/14 26/02/14 27/11/13 26/08/13 22/05/13 26/02/13 -
Price 0.93 1.04 0.60 0.60 0.695 0.715 0.59 -
P/RPS 4.66 6.04 3.86 4.01 6.17 5.31 2.95 35.74%
P/EPS 47.96 61.63 33.71 18.27 21.97 19.10 11.51 159.61%
EY 2.09 1.62 2.97 5.47 4.55 5.24 8.69 -61.42%
DY 1.08 0.96 0.00 3.33 2.88 2.80 3.39 -53.45%
P/NAPS 1.12 1.25 0.71 0.72 0.85 0.87 0.72 34.36%

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