[BERTAM] YoY TTM Result on 31-Dec-2014 [#4]

Stock
[BERTAM] BERTAM ALLIANCE BHD
Announcement Date
13-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Dec-2014 [#4]
Profit Trend
QoQ- -86.36%
YoY- -90.43%
Quarter Report
Latest QR
Upcoming QR
BERTAM's Result
BERTAM's Financial Summary
View:
Show?
TTM Result
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Revenue 145,248 11,255 131,024 40,140 32,104 41,301 72,309 12.31%
PBT 61,633 -28,587 18,038 2,000 4,785 15,206 19,965 20.64%
Tax 1,045 4,689 -5,323 -1,649 -1,156 -3,515 -5,802 -
NP 62,678 -23,898 12,715 351 3,629 11,691 14,163 28.10%
-
NP to SH 62,681 -23,898 12,715 352 3,680 10,597 12,627 30.57%
-
Tax Rate -1.70% - 29.51% 82.45% 24.16% 23.12% 29.06% -
Total Cost 82,570 35,153 118,309 39,789 28,475 29,610 58,146 6.01%
-
Net Worth 206,756 144,729 184,012 171,607 173,675 170,263 162,952 4.04%
Dividend
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Div - - - - - 4,135 2,052 -
Div Payout % - - - - - 39.02% 16.26% -
Equity
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Net Worth 206,756 144,729 184,012 171,607 173,675 170,263 162,952 4.04%
NOSH 206,756 206,756 206,756 206,756 206,756 206,756 206,756 0.00%
Ratio Analysis
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
NP Margin 43.15% -212.33% 9.70% 0.87% 11.30% 28.31% 19.59% -
ROE 30.32% -16.51% 6.91% 0.21% 2.12% 6.22% 7.75% -
Per Share
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 70.25 5.44 63.37 19.41 15.53 19.98 35.06 12.26%
EPS 30.32 -11.56 6.15 0.17 1.78 5.13 6.12 30.53%
DPS 0.00 0.00 0.00 0.00 0.00 2.00 1.00 -
NAPS 1.00 0.70 0.89 0.83 0.84 0.8235 0.79 4.00%
Adjusted Per Share Value based on latest NOSH - 206,756
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 30.02 2.33 27.08 8.30 6.64 8.54 14.95 12.30%
EPS 12.96 -4.94 2.63 0.07 0.76 2.19 2.61 30.58%
DPS 0.00 0.00 0.00 0.00 0.00 0.85 0.42 -
NAPS 0.4274 0.2991 0.3803 0.3547 0.359 0.3519 0.3368 4.04%
Price Multiplier on Financial Quarter End Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 -
Price 0.41 0.61 0.51 0.66 0.66 0.58 0.50 -
P/RPS 0.58 11.21 0.80 3.40 4.25 2.90 1.43 -13.95%
P/EPS 1.35 -5.28 8.29 387.67 37.08 11.32 8.17 -25.90%
EY 73.94 -18.95 12.06 0.26 2.70 8.84 12.24 34.91%
DY 0.00 0.00 0.00 0.00 0.00 3.45 2.00 -
P/NAPS 0.41 0.87 0.57 0.80 0.79 0.70 0.63 -6.90%
Price Multiplier on Announcement Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 19/04/18 28/02/17 25/02/16 13/02/15 26/02/14 26/02/13 23/02/12 -
Price 0.27 0.58 0.50 0.73 0.60 0.59 0.89 -
P/RPS 0.38 10.65 0.79 3.76 3.86 2.95 2.54 -27.11%
P/EPS 0.89 -5.02 8.13 428.78 33.71 11.51 14.54 -37.19%
EY 112.28 -19.93 12.30 0.23 2.97 8.69 6.88 59.19%
DY 0.00 0.00 0.00 0.00 0.00 3.39 1.12 -
P/NAPS 0.27 0.83 0.56 0.88 0.71 0.72 1.13 -21.20%

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