[BERTAM] YoY Cumulative Quarter Result on 30-Sep-2009 [#3]

Stock
[BERTAM] BERTAM ALLIANCE BHD
Announcement Date
26-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 61.39%
YoY- -56.17%
Quarter Report
Latest QR
Upcoming QR
BERTAM's Result
BERTAM's Financial Summary
View:
Show?
Cumulative Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 30,300 51,469 37,802 28,609 36,995 42,636 30,617 -0.17%
PBT 9,452 12,985 5,571 2,225 4,215 4,026 637 56.69%
Tax -2,219 -3,736 -1,385 -681 -772 -8 -373 34.57%
NP 7,233 9,249 4,186 1,544 3,443 4,018 264 73.54%
-
NP to SH 6,545 8,482 4,180 1,509 3,443 4,018 264 70.67%
-
Tax Rate 23.48% 28.77% 24.86% 30.61% 18.32% 0.20% 58.56% -
Total Cost 23,067 42,220 33,616 27,065 33,552 38,618 30,353 -4.46%
-
Net Worth 169,539 163,433 144,851 140,564 141,038 138,765 151,800 1.85%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div 4,135 2,068 3,103 - - - - -
Div Payout % 63.18% 24.39% 74.26% - - - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 169,539 163,433 144,851 140,564 141,038 138,765 151,800 1.85%
NOSH 206,756 206,878 206,930 206,712 207,409 207,113 220,000 -1.02%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 23.87% 17.97% 11.07% 5.40% 9.31% 9.42% 0.86% -
ROE 3.86% 5.19% 2.89% 1.07% 2.44% 2.90% 0.17% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 14.65 24.88 18.27 13.84 17.84 20.59 13.92 0.85%
EPS 3.17 4.10 2.02 0.73 1.66 1.94 0.12 72.48%
DPS 2.00 1.00 1.50 0.00 0.00 0.00 0.00 -
NAPS 0.82 0.79 0.70 0.68 0.68 0.67 0.69 2.91%
Adjusted Per Share Value based on latest NOSH - 204,999
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 6.26 10.64 7.81 5.91 7.65 8.81 6.33 -0.18%
EPS 1.35 1.75 0.86 0.31 0.71 0.83 0.05 73.11%
DPS 0.85 0.43 0.64 0.00 0.00 0.00 0.00 -
NAPS 0.3504 0.3378 0.2994 0.2905 0.2915 0.2868 0.3138 1.85%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 0.57 0.51 0.42 0.26 0.31 0.37 0.22 -
P/RPS 3.89 2.05 2.30 1.88 1.74 1.80 1.58 16.18%
P/EPS 18.01 12.44 20.79 35.62 18.67 19.07 183.33 -32.04%
EY 5.55 8.04 4.81 2.81 5.35 5.24 0.55 46.94%
DY 3.51 1.96 3.57 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.65 0.60 0.38 0.46 0.55 0.32 13.92%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 20/11/12 25/11/11 26/11/10 26/11/09 28/11/08 28/11/07 22/11/06 -
Price 0.59 0.49 0.53 0.25 0.20 0.34 0.25 -
P/RPS 4.03 1.97 2.90 1.81 1.12 1.65 1.80 14.36%
P/EPS 18.64 11.95 26.24 34.25 12.05 17.53 208.33 -33.09%
EY 5.37 8.37 3.81 2.92 8.30 5.71 0.48 49.49%
DY 3.39 2.04 2.83 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.62 0.76 0.37 0.29 0.51 0.36 12.23%

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