[BERTAM] QoQ TTM Result on 31-Mar-2010 [#1]

Stock
[BERTAM] BERTAM ALLIANCE BHD
Announcement Date
26-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- -9.42%
YoY- -29.83%
Quarter Report
Latest QR
Upcoming QR
BERTAM's Result
BERTAM's Financial Summary
View:
Show?
TTM Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 60,274 48,953 41,343 36,982 39,760 36,796 51,515 11.00%
PBT 17,388 7,534 5,588 3,662 4,188 3,798 6,520 91.96%
Tax -2,118 -678 -498 -52 26 -193 -757 98.18%
NP 15,270 6,856 5,090 3,610 4,214 3,605 5,763 91.14%
-
NP to SH 14,810 6,940 5,235 3,867 4,269 3,570 5,735 87.90%
-
Tax Rate 12.18% 9.00% 8.91% 1.42% -0.62% 5.08% 11.61% -
Total Cost 45,004 42,097 36,253 33,372 35,546 33,191 45,752 -1.08%
-
Net Worth 153,215 0 142,793 147,333 140,412 139,400 140,220 6.06%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div 2,998 5,703 2,704 2,704 2,704 3,116 3,116 -2.53%
Div Payout % 20.25% 82.19% 51.67% 69.95% 63.36% 87.30% 54.34% -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 153,215 0 142,793 147,333 140,412 139,400 140,220 6.06%
NOSH 207,048 199,912 206,947 216,666 206,488 204,999 206,206 0.27%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 25.33% 14.01% 12.31% 9.76% 10.60% 9.80% 11.19% -
ROE 9.67% 0.00% 3.67% 2.62% 3.04% 2.56% 4.09% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 29.11 24.49 19.98 17.07 19.26 17.95 24.98 10.70%
EPS 7.15 3.47 2.53 1.78 2.07 1.74 2.78 87.39%
DPS 1.45 2.85 1.31 1.25 1.31 1.52 1.51 -2.65%
NAPS 0.74 0.00 0.69 0.68 0.68 0.68 0.68 5.78%
Adjusted Per Share Value based on latest NOSH - 216,666
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 12.46 10.12 8.55 7.64 8.22 7.61 10.65 10.99%
EPS 3.06 1.43 1.08 0.80 0.88 0.74 1.19 87.37%
DPS 0.62 1.18 0.56 0.56 0.56 0.64 0.64 -2.08%
NAPS 0.3167 0.00 0.2951 0.3045 0.2902 0.2881 0.2898 6.07%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 0.65 0.42 0.27 0.26 0.25 0.26 0.25 -
P/RPS 2.23 1.72 1.35 1.52 1.30 1.45 1.00 70.43%
P/EPS 9.09 12.10 10.67 14.57 12.09 14.93 8.99 0.73%
EY 11.00 8.27 9.37 6.86 8.27 6.70 11.12 -0.71%
DY 2.23 6.79 4.84 4.80 5.24 5.85 6.05 -48.49%
P/NAPS 0.88 0.00 0.39 0.38 0.37 0.38 0.37 77.89%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 25/02/11 26/11/10 26/08/10 26/05/10 12/03/10 26/11/09 20/08/09 -
Price 0.69 0.53 0.36 0.26 0.27 0.25 0.23 -
P/RPS 2.37 2.16 1.80 1.52 1.40 1.39 0.92 87.59%
P/EPS 9.65 15.27 14.23 14.57 13.06 14.36 8.27 10.80%
EY 10.37 6.55 7.03 6.86 7.66 6.97 12.09 -9.69%
DY 2.10 5.38 3.63 4.80 4.85 6.08 6.57 -53.15%
P/NAPS 0.93 0.00 0.52 0.38 0.40 0.37 0.34 95.22%

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