[BERTAM] QoQ TTM Result on 31-Mar-2013 [#1]

Stock
[BERTAM] BERTAM ALLIANCE BHD
Announcement Date
22-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -26.95%
YoY- -39.88%
Quarter Report
Latest QR
Upcoming QR
BERTAM's Result
BERTAM's Financial Summary
View:
Show?
TTM Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 32,104 30,960 23,302 27,852 41,301 51,140 63,048 -36.15%
PBT 4,785 9,359 9,380 10,727 15,206 16,432 17,531 -57.82%
Tax -1,156 -2,180 -2,328 -2,273 -3,515 -4,285 -5,061 -62.53%
NP 3,629 7,179 7,052 8,454 11,691 12,147 12,470 -55.98%
-
NP to SH 3,680 6,790 6,541 7,741 10,597 10,690 10,854 -51.28%
-
Tax Rate 24.16% 23.29% 24.82% 21.19% 23.12% 26.08% 28.87% -
Total Cost 28,475 23,781 16,250 19,398 29,610 38,993 50,578 -31.74%
-
Net Worth 173,675 171,607 169,539 169,539 170,263 169,539 169,539 1.61%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - 4,135 4,135 4,135 4,135 - 2,052 -
Div Payout % - 60.90% 63.22% 53.42% 39.02% - 18.91% -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 173,675 171,607 169,539 169,539 170,263 169,539 169,539 1.61%
NOSH 206,756 206,756 206,756 206,756 206,756 206,756 206,756 0.00%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 11.30% 23.19% 30.26% 30.35% 28.31% 23.75% 19.78% -
ROE 2.12% 3.96% 3.86% 4.57% 6.22% 6.31% 6.40% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 15.53 14.97 11.27 13.47 19.98 24.73 30.49 -36.14%
EPS 1.78 3.28 3.16 3.74 5.13 5.17 5.25 -51.28%
DPS 0.00 2.00 2.00 2.00 2.00 0.00 1.00 -
NAPS 0.84 0.83 0.82 0.82 0.8235 0.82 0.82 1.61%
Adjusted Per Share Value based on latest NOSH - 206,756
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 6.64 6.40 4.82 5.76 8.54 10.57 13.03 -36.12%
EPS 0.76 1.40 1.35 1.60 2.19 2.21 2.24 -51.25%
DPS 0.00 0.85 0.85 0.85 0.85 0.00 0.42 -
NAPS 0.359 0.3547 0.3504 0.3504 0.3519 0.3504 0.3504 1.62%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.66 0.715 0.605 0.64 0.58 0.57 0.71 -
P/RPS 4.25 4.77 5.37 4.75 2.90 2.30 2.33 49.12%
P/EPS 37.08 21.77 19.12 17.09 11.32 11.02 13.52 95.57%
EY 2.70 4.59 5.23 5.85 8.84 9.07 7.39 -48.79%
DY 0.00 2.80 3.31 3.13 3.45 0.00 1.41 -
P/NAPS 0.79 0.86 0.74 0.78 0.70 0.70 0.87 -6.21%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 26/02/14 27/11/13 26/08/13 22/05/13 26/02/13 20/11/12 14/08/12 -
Price 0.60 0.60 0.695 0.715 0.59 0.59 0.71 -
P/RPS 3.86 4.01 6.17 5.31 2.95 2.39 2.33 39.87%
P/EPS 33.71 18.27 21.97 19.10 11.51 11.41 13.52 83.56%
EY 2.97 5.47 4.55 5.24 8.69 8.76 7.39 -45.44%
DY 0.00 3.33 2.88 2.80 3.39 0.00 1.41 -
P/NAPS 0.71 0.72 0.85 0.87 0.72 0.72 0.87 -12.63%

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