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

Announcement Date
26-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- -37.75%
YoY- -3.98%
View:
Show?
TTM Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 51,140 73,941 48,953 36,796 47,321 46,528 42,903 2.96%
PBT 16,432 24,802 7,534 3,798 3,799 -6,499 2,946 33.13%
Tax -4,285 -4,469 -678 -193 -81 1,544 -401 48.35%
NP 12,147 20,333 6,856 3,605 3,718 -4,955 2,545 29.72%
-
NP to SH 10,690 19,112 6,940 3,570 3,718 -4,955 2,545 26.99%
-
Tax Rate 26.08% 18.02% 9.00% 5.08% 2.13% - 13.61% -
Total Cost 38,993 53,608 42,097 33,191 43,603 51,483 40,358 -0.57%
-
Net Worth 169,539 162,175 0 139,400 141,099 138,392 140,464 3.18%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - 2,052 5,703 3,116 3,128 - - -
Div Payout % - 10.74% 82.19% 87.30% 84.15% - - -
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 169,539 162,175 0 139,400 141,099 138,392 140,464 3.18%
NOSH 206,756 205,285 199,912 204,999 207,499 206,555 203,571 0.25%
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 23.75% 27.50% 14.01% 9.80% 7.86% -10.65% 5.93% -
ROE 6.31% 11.78% 0.00% 2.56% 2.64% -3.58% 1.81% -
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 24.73 36.02 24.49 17.95 22.81 22.53 21.08 2.69%
EPS 5.17 9.31 3.47 1.74 1.79 -2.40 1.25 26.66%
DPS 0.00 1.00 2.85 1.52 1.50 0.00 0.00 -
NAPS 0.82 0.79 0.00 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 10.57 15.28 10.12 7.61 9.78 9.62 8.87 2.96%
EPS 2.21 3.95 1.43 0.74 0.77 -1.02 0.53 26.84%
DPS 0.00 0.42 1.18 0.64 0.65 0.00 0.00 -
NAPS 0.3504 0.3352 0.00 0.2881 0.2916 0.286 0.2903 3.18%
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 2.30 1.42 1.72 1.45 1.36 1.64 1.04 14.12%
P/EPS 11.02 5.48 12.10 14.93 17.30 -15.42 17.60 -7.49%
EY 9.07 18.25 8.27 6.70 5.78 -6.48 5.68 8.10%
DY 0.00 1.96 6.79 5.85 4.84 0.00 0.00 -
P/NAPS 0.70 0.65 0.00 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 2.39 1.36 2.16 1.39 0.88 1.51 1.19 12.31%
P/EPS 11.41 5.26 15.27 14.36 11.16 -14.17 20.00 -8.92%
EY 8.76 19.00 6.55 6.97 8.96 -7.06 5.00 9.78%
DY 0.00 2.04 5.38 6.08 7.50 0.00 0.00 -
P/NAPS 0.72 0.62 0.00 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