[BERTAM] YoY Annualized Quarter Result on 30-Sep-2012 [#3]

Stock
[BERTAM] BERTAM ALLIANCE BHD
Announcement Date
20-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- -17.24%
YoY- -22.84%
Quarter Report
Latest QR
Upcoming QR
BERTAM's Result
BERTAM's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 163,444 34,600 26,612 40,400 68,625 50,402 38,145 27.43%
PBT 30,664 3,232 4,806 12,602 17,313 7,428 2,966 47.57%
Tax -8,354 -1,046 -1,178 -2,958 -4,981 -1,846 -908 44.73%
NP 22,309 2,185 3,628 9,644 12,332 5,581 2,058 48.73%
-
NP to SH 22,309 2,184 3,650 8,726 11,309 5,573 2,012 49.30%
-
Tax Rate 27.24% 32.36% 24.51% 23.47% 28.77% 24.85% 30.61% -
Total Cost 141,134 32,414 22,984 30,756 56,293 44,821 36,086 25.50%
-
Net Worth 188,147 17,160,748 171,607 169,539 163,433 144,851 140,564 4.97%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div - - - 5,513 2,758 4,138 - -
Div Payout % - - - 63.18% 24.39% 74.26% - -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 188,147 17,160,748 171,607 169,539 163,433 144,851 140,564 4.97%
NOSH 206,756 206,756 206,756 206,756 206,878 206,930 206,712 0.00%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 13.65% 6.32% 13.63% 23.87% 17.97% 11.07% 5.40% -
ROE 11.86% 0.01% 2.13% 5.15% 6.92% 3.85% 1.43% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 79.05 16.73 12.87 19.54 33.17 24.36 18.45 27.42%
EPS 10.79 1.05 1.76 4.23 5.47 2.69 0.97 49.38%
DPS 0.00 0.00 0.00 2.67 1.33 2.00 0.00 -
NAPS 0.91 83.00 0.83 0.82 0.79 0.70 0.68 4.97%
Adjusted Per Share Value based on latest NOSH - 206,756
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 33.78 7.15 5.50 8.35 14.18 10.42 7.88 27.44%
EPS 4.61 0.45 0.75 1.80 2.34 1.15 0.42 49.04%
DPS 0.00 0.00 0.00 1.14 0.57 0.86 0.00 -
NAPS 0.3889 35.4703 0.3547 0.3504 0.3378 0.2994 0.2905 4.97%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 0.58 0.91 0.715 0.57 0.51 0.42 0.26 -
P/RPS 0.73 5.44 5.56 2.92 1.54 1.72 1.41 -10.38%
P/EPS 5.38 86.15 40.49 13.50 9.33 15.59 26.71 -23.42%
EY 18.60 1.16 2.47 7.40 10.72 6.41 3.74 30.63%
DY 0.00 0.00 0.00 4.68 2.61 4.76 0.00 -
P/NAPS 0.64 0.01 0.86 0.70 0.65 0.60 0.38 9.07%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 26/11/15 26/11/14 27/11/13 20/11/12 25/11/11 26/11/10 26/11/09 -
Price 0.55 0.825 0.60 0.59 0.49 0.53 0.25 -
P/RPS 0.70 4.93 4.66 3.02 1.48 2.18 1.35 -10.36%
P/EPS 5.10 78.10 33.98 13.98 8.96 19.68 25.68 -23.60%
EY 19.62 1.28 2.94 7.15 11.16 5.08 3.89 30.93%
DY 0.00 0.00 0.00 4.52 2.72 3.77 0.00 -
P/NAPS 0.60 0.01 0.72 0.72 0.62 0.76 0.37 8.38%

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