[BERTAM] YoY Cumulative Quarter Result on 30-Sep-2011 [#3]

Stock
[BERTAM] BERTAM ALLIANCE BHD
Announcement Date
25-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- 20.4%
YoY- 102.92%
Quarter Report
Latest QR
Upcoming QR
BERTAM's Result
BERTAM's Financial Summary
View:
Show?
Cumulative Result
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Revenue 25,950 19,959 30,300 51,469 37,802 28,609 36,995 -5.73%
PBT 2,424 3,605 9,452 12,985 5,571 2,225 4,215 -8.80%
Tax -785 -884 -2,219 -3,736 -1,385 -681 -772 0.27%
NP 1,639 2,721 7,233 9,249 4,186 1,544 3,443 -11.63%
-
NP to SH 1,638 2,738 6,545 8,482 4,180 1,509 3,443 -11.64%
-
Tax Rate 32.38% 24.52% 23.48% 28.77% 24.86% 30.61% 18.32% -
Total Cost 24,311 17,238 23,067 42,220 33,616 27,065 33,552 -5.22%
-
Net Worth 17,160,748 171,607 169,539 163,433 144,851 140,564 141,038 122.52%
Dividend
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Div - - 4,135 2,068 3,103 - - -
Div Payout % - - 63.18% 24.39% 74.26% - - -
Equity
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Net Worth 17,160,748 171,607 169,539 163,433 144,851 140,564 141,038 122.52%
NOSH 206,756 206,756 206,756 206,878 206,930 206,712 207,409 -0.05%
Ratio Analysis
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
NP Margin 6.32% 13.63% 23.87% 17.97% 11.07% 5.40% 9.31% -
ROE 0.01% 1.60% 3.86% 5.19% 2.89% 1.07% 2.44% -
Per Share
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 12.55 9.65 14.65 24.88 18.27 13.84 17.84 -5.69%
EPS 0.79 1.32 3.17 4.10 2.02 0.73 1.66 -11.63%
DPS 0.00 0.00 2.00 1.00 1.50 0.00 0.00 -
NAPS 83.00 0.83 0.82 0.79 0.70 0.68 0.68 122.63%
Adjusted Per Share Value based on latest NOSH - 205,285
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 5.36 4.13 6.26 10.64 7.81 5.91 7.65 -5.75%
EPS 0.34 0.57 1.35 1.75 0.86 0.31 0.71 -11.54%
DPS 0.00 0.00 0.85 0.43 0.64 0.00 0.00 -
NAPS 35.4703 0.3547 0.3504 0.3378 0.2994 0.2905 0.2915 122.52%
Price Multiplier on Financial Quarter End Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 -
Price 0.91 0.715 0.57 0.51 0.42 0.26 0.31 -
P/RPS 7.25 7.41 3.89 2.05 2.30 1.88 1.74 26.83%
P/EPS 114.86 53.99 18.01 12.44 20.79 35.62 18.67 35.34%
EY 0.87 1.85 5.55 8.04 4.81 2.81 5.35 -26.10%
DY 0.00 0.00 3.51 1.96 3.57 0.00 0.00 -
P/NAPS 0.01 0.86 0.70 0.65 0.60 0.38 0.46 -47.15%
Price Multiplier on Announcement Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 26/11/14 27/11/13 20/11/12 25/11/11 26/11/10 26/11/09 28/11/08 -
Price 0.825 0.60 0.59 0.49 0.53 0.25 0.20 -
P/RPS 6.57 6.22 4.03 1.97 2.90 1.81 1.12 34.27%
P/EPS 104.14 45.31 18.64 11.95 26.24 34.25 12.05 43.22%
EY 0.96 2.21 5.37 8.37 3.81 2.92 8.30 -30.18%
DY 0.00 0.00 3.39 2.04 2.83 0.00 0.00 -
P/NAPS 0.01 0.72 0.72 0.62 0.76 0.37 0.29 -42.93%

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