[BERTAM] YoY TTM Result on 30-Sep-2014 [#3]

Stock
[BERTAM] BERTAM ALLIANCE BHD
Announcement Date
26-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- -35.4%
YoY- -62.0%
Quarter Report
Latest QR
Upcoming QR
BERTAM's Result
BERTAM's Financial Summary
View:
Show?
TTM Result
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Revenue 145,248 19,698 136,771 38,095 30,960 51,140 73,941 11.89%
PBT 47,140 -12,188 22,572 3,604 9,359 16,432 24,802 11.28%
Tax 4,444 1,171 -7,130 -1,057 -2,180 -4,285 -4,469 -
NP 51,584 -11,017 15,442 2,547 7,179 12,147 20,333 16.76%
-
NP to SH 51,584 -11,017 15,444 2,580 6,790 10,690 19,112 17.97%
-
Tax Rate -9.43% - 31.59% 29.33% 23.29% 26.08% 18.02% -
Total Cost 93,664 30,715 121,329 35,548 23,781 38,993 53,608 9.73%
-
Net Worth 212,958 161,269 188,147 17,160,748 171,607 169,539 162,175 4.64%
Dividend
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Div - - - 2,067 4,135 - 2,052 -
Div Payout % - - - 80.14% 60.90% - 10.74% -
Equity
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Net Worth 212,958 161,269 188,147 17,160,748 171,607 169,539 162,175 4.64%
NOSH 206,756 206,756 206,756 206,756 206,756 206,756 205,285 0.11%
Ratio Analysis
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
NP Margin 35.51% -55.93% 11.29% 6.69% 23.19% 23.75% 27.50% -
ROE 24.22% -6.83% 8.21% 0.02% 3.96% 6.31% 11.78% -
Per Share
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 70.25 9.53 66.15 18.43 14.97 24.73 36.02 11.76%
EPS 24.95 -5.33 7.47 1.25 3.28 5.17 9.31 17.83%
DPS 0.00 0.00 0.00 1.00 2.00 0.00 1.00 -
NAPS 1.03 0.78 0.91 83.00 0.83 0.82 0.79 4.51%
Adjusted Per Share Value based on latest NOSH - 206,756
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 30.02 4.07 28.27 7.87 6.40 10.57 15.28 11.90%
EPS 10.66 -2.28 3.19 0.53 1.40 2.21 3.95 17.97%
DPS 0.00 0.00 0.00 0.43 0.85 0.00 0.42 -
NAPS 0.4402 0.3333 0.3889 35.4703 0.3547 0.3504 0.3352 4.64%
Price Multiplier on Financial Quarter End Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 -
Price 0.465 0.625 0.58 0.91 0.715 0.57 0.51 -
P/RPS 0.66 6.56 0.88 4.94 4.77 2.30 1.42 -11.97%
P/EPS 1.86 -11.73 7.76 72.93 21.77 11.02 5.48 -16.46%
EY 53.65 -8.53 12.88 1.37 4.59 9.07 18.25 19.66%
DY 0.00 0.00 0.00 1.10 2.80 0.00 1.96 -
P/NAPS 0.45 0.80 0.64 0.01 0.86 0.70 0.65 -5.93%
Price Multiplier on Announcement Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 24/11/17 23/11/16 26/11/15 26/11/14 27/11/13 20/11/12 25/11/11 -
Price 0.42 0.64 0.55 0.825 0.60 0.59 0.49 -
P/RPS 0.60 6.72 0.83 4.48 4.01 2.39 1.36 -12.73%
P/EPS 1.68 -12.01 7.36 66.11 18.27 11.41 5.26 -17.30%
EY 59.40 -8.33 13.58 1.51 5.47 8.76 19.00 20.90%
DY 0.00 0.00 0.00 1.21 3.33 0.00 2.04 -
P/NAPS 0.41 0.82 0.60 0.01 0.72 0.72 0.62 -6.65%

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