[BERTAM] YoY Cumulative Quarter Result on 31-Dec-2009 [#4]

Stock
[BERTAM] BERTAM ALLIANCE BHD
Announcement Date
12-Mar-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 182.9%
YoY- -22.44%
Quarter Report
Latest QR
Upcoming QR
BERTAM's Result
BERTAM's Financial Summary
View:
Show?
Cumulative Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 41,301 72,309 60,274 39,760 45,182 52,962 33,590 3.50%
PBT 15,206 19,965 17,388 4,188 5,788 3,610 -9,811 -
Tax -3,515 -5,802 -2,118 26 -284 683 1,220 -
NP 11,691 14,163 15,270 4,214 5,504 4,293 -8,591 -
-
NP to SH 10,597 12,627 14,810 4,269 5,504 4,293 -8,591 -
-
Tax Rate 23.12% 29.06% 12.18% -0.62% 4.91% -18.92% - -
Total Cost 29,610 58,146 45,004 35,546 39,678 48,669 42,181 -5.72%
-
Net Worth 170,263 163,275 153,191 140,942 138,533 138,831 134,234 4.03%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div 4,135 2,066 3,105 2,715 3,101 3,108 2,065 12.25%
Div Payout % 39.02% 16.37% 20.97% 63.60% 56.35% 72.40% 0.00% -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 170,263 163,275 153,191 140,942 138,533 138,831 134,234 4.03%
NOSH 206,756 206,677 207,015 207,268 206,766 207,211 206,514 0.01%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 28.31% 19.59% 25.33% 10.60% 12.18% 8.11% -25.58% -
ROE 6.22% 7.73% 9.67% 3.03% 3.97% 3.09% -6.40% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 19.98 34.99 29.12 19.18 21.85 25.56 16.27 3.47%
EPS 5.13 6.11 7.16 2.06 2.66 2.08 -4.16 -
DPS 2.00 1.00 1.50 1.31 1.50 1.50 1.00 12.23%
NAPS 0.8235 0.79 0.74 0.68 0.67 0.67 0.65 4.01%
Adjusted Per Share Value based on latest NOSH - 206,488
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 8.54 14.95 12.46 8.22 9.34 10.95 6.94 3.51%
EPS 2.19 2.61 3.06 0.88 1.14 0.89 -1.78 -
DPS 0.85 0.43 0.64 0.56 0.64 0.64 0.43 12.01%
NAPS 0.3519 0.3375 0.3166 0.2913 0.2863 0.287 0.2775 4.03%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 0.58 0.50 0.65 0.25 0.19 0.40 0.23 -
P/RPS 2.90 1.43 2.23 1.30 0.87 1.56 1.41 12.75%
P/EPS 11.32 8.18 9.09 12.14 7.14 19.31 -5.53 -
EY 8.84 12.22 11.01 8.24 14.01 5.18 -18.09 -
DY 3.45 2.00 2.31 5.24 7.89 3.75 4.35 -3.78%
P/NAPS 0.70 0.63 0.88 0.37 0.28 0.60 0.35 12.23%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 26/02/13 23/02/12 25/02/11 12/03/10 25/02/09 26/02/08 27/02/07 -
Price 0.59 0.89 0.69 0.27 0.19 0.38 0.34 -
P/RPS 2.95 2.54 2.37 1.41 0.87 1.49 2.09 5.90%
P/EPS 11.51 14.57 9.64 13.11 7.14 18.34 -8.17 -
EY 8.69 6.86 10.37 7.63 14.01 5.45 -12.24 -
DY 3.39 1.12 2.17 4.85 7.89 3.95 2.94 2.39%
P/NAPS 0.72 1.13 0.93 0.40 0.28 0.57 0.52 5.56%

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