[BERTAM] YoY TTM Result on 31-Mar-2010 [#1]

Stock
[BERTAM] BERTAM ALLIANCE BHD
Announcement Date
26-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- -9.42%
YoY- -29.83%
Quarter Report
Latest QR
Upcoming QR
BERTAM's Result
BERTAM's Financial Summary
View:
Show?
TTM Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 27,852 71,653 72,824 36,982 43,291 51,784 35,560 -3.98%
PBT 10,727 20,720 21,726 3,662 6,029 3,854 -10,310 -
Tax -2,273 -6,213 -2,761 -52 -508 682 1,432 -
NP 8,454 14,507 18,965 3,610 5,521 4,536 -8,878 -
-
NP to SH 7,741 12,876 18,029 3,867 5,511 4,536 -8,878 -
-
Tax Rate 21.19% 29.99% 12.71% 1.42% 8.43% -17.70% - -
Total Cost 19,398 57,146 53,859 33,372 37,770 47,248 44,438 -12.89%
-
Net Worth 169,539 167,472 156,669 147,333 143,225 138,187 141,374 3.07%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div 4,135 2,052 2,998 2,704 3,116 3,128 - -
Div Payout % 53.42% 15.94% 16.63% 69.95% 56.55% 68.97% - -
Equity
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 169,539 167,472 156,669 147,333 143,225 138,187 141,374 3.07%
NOSH 206,756 206,756 206,143 216,666 210,625 206,250 217,500 -0.84%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin 30.35% 20.25% 26.04% 9.76% 12.75% 8.76% -24.97% -
ROE 4.57% 7.69% 11.51% 2.62% 3.85% 3.28% -6.28% -
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 13.47 34.66 35.33 17.07 20.55 25.11 16.35 -3.17%
EPS 3.74 6.23 8.75 1.78 2.62 2.20 -4.08 -
DPS 2.00 1.00 1.45 1.25 1.50 1.52 0.00 -
NAPS 0.82 0.81 0.76 0.68 0.68 0.67 0.65 3.94%
Adjusted Per Share Value based on latest NOSH - 216,666
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 5.76 14.81 15.05 7.64 8.95 10.70 7.35 -3.97%
EPS 1.60 2.66 3.73 0.80 1.14 0.94 -1.84 -
DPS 0.85 0.42 0.62 0.56 0.64 0.65 0.00 -
NAPS 0.3504 0.3462 0.3238 0.3045 0.296 0.2856 0.2922 3.07%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 0.64 0.82 0.73 0.26 0.19 0.35 0.33 -
P/RPS 4.75 2.37 2.07 1.52 0.92 1.39 2.02 15.30%
P/EPS 17.09 13.17 8.35 14.57 7.26 15.91 -8.08 -
EY 5.85 7.59 11.98 6.86 13.77 6.28 -12.37 -
DY 3.13 1.22 1.99 4.80 7.89 4.33 0.00 -
P/NAPS 0.78 1.01 0.96 0.38 0.28 0.52 0.51 7.33%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 22/05/13 23/05/12 20/05/11 26/05/10 27/05/09 16/05/08 30/05/07 -
Price 0.715 0.64 0.93 0.26 0.24 0.37 0.31 -
P/RPS 5.31 1.85 2.63 1.52 1.17 1.47 1.90 18.66%
P/EPS 19.10 10.28 10.63 14.57 9.17 16.82 -7.59 -
EY 5.24 9.73 9.40 6.86 10.90 5.94 -13.17 -
DY 2.80 1.56 1.56 4.80 6.25 4.10 0.00 -
P/NAPS 0.87 0.79 1.22 0.38 0.35 0.55 0.48 10.40%

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