Highlights

[BERTAM] YoY Annual (Unaudited) Result on 2017-12-31 [#4]

Stock [BERTAM]: BERTAM ALLIANCE BHD
Announcement Date 19-Apr-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2017
Quarter 31-Dec-2017  [#4]
Profit Trend YoY -     356.94%
Quarter Report


View:


Show?  YoY % Horiz. %

Annual (Unaudited) Result
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 817 17,248 11,255 131,026 40,140 32,104 41,301 -47.98%
  YoY % -95.26% 53.25% -91.41% 226.42% 25.03% -22.27% -
  Horiz. % 1.98% 41.76% 27.25% 317.25% 97.19% 77.73% 100.00%
PBT -3,555 68,497 -29,178 18,040 2,000 4,785 15,206 -
  YoY % -105.19% 334.76% -261.74% 802.00% -58.20% -68.53% -
  Horiz. % -23.38% 450.46% -191.88% 118.64% 13.15% 31.47% 100.00%
Tax -342 -5,819 4,781 -5,323 -1,649 -1,156 -3,515 -32.17%
  YoY % 94.12% -221.71% 189.82% -222.80% -42.65% 67.11% -
  Horiz. % 9.73% 165.55% -136.02% 151.44% 46.91% 32.89% 100.00%
NP -3,897 62,678 -24,397 12,717 351 3,629 11,691 -
  YoY % -106.22% 356.91% -291.85% 3,523.08% -90.33% -68.96% -
  Horiz. % -33.33% 536.12% -208.68% 108.78% 3.00% 31.04% 100.00%
NP to SH -3,895 62,681 -24,395 12,717 352 3,680 10,597 -
  YoY % -106.21% 356.94% -291.83% 3,512.78% -90.43% -65.27% -
  Horiz. % -36.76% 591.50% -230.21% 120.01% 3.32% 34.73% 100.00%
Tax Rate - % 8.50 % - % 29.51 % 82.45 % 24.16 % 23.12 % -
  YoY % 0.00% 0.00% 0.00% -64.21% 241.27% 4.50% -
  Horiz. % 0.00% 36.76% 0.00% 127.64% 356.62% 104.50% 100.00%
Total Cost 4,714 -45,430 35,652 118,309 39,789 28,475 29,610 -26.37%
  YoY % 110.38% -227.43% -69.87% 197.34% 39.73% -3.83% -
  Horiz. % 15.92% -153.43% 120.41% 399.56% 134.38% 96.17% 100.00%
Net Worth 202,620 206,756 144,729 184,034 171,607 173,675 170,263 2.94%
  YoY % -2.00% 42.86% -21.36% 7.24% -1.19% 2.00% -
  Horiz. % 119.00% 121.43% 85.00% 108.09% 100.79% 102.00% 100.00%
Dividend
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Div - - - - - - 4,135 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
Div Payout % - % - % - % - % - % - % 39.02 % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
Equity
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Net Worth 202,620 206,756 144,729 184,034 171,607 173,675 170,263 2.94%
  YoY % -2.00% 42.86% -21.36% 7.24% -1.19% 2.00% -
  Horiz. % 119.00% 121.43% 85.00% 108.09% 100.79% 102.00% 100.00%
NOSH 206,756 206,756 206,756 206,780 206,756 206,756 206,756 -
  YoY % 0.00% 0.00% -0.01% 0.01% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% 100.01% 100.00% 100.00% 100.00%
Ratio Analysis
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
NP Margin -476.99 % 363.39 % -216.77 % 9.71 % 0.87 % 11.30 % 28.31 % -
  YoY % -231.26% 267.64% -2,332.44% 1,016.09% -92.30% -60.08% -
  Horiz. % -1,684.88% 1,283.61% -765.70% 34.30% 3.07% 39.92% 100.00%
ROE -1.92 % 30.32 % -16.86 % 6.91 % 0.21 % 2.12 % 6.22 % -
  YoY % -106.33% 279.83% -343.99% 3,190.48% -90.09% -65.92% -
  Horiz. % -30.87% 487.46% -271.06% 111.09% 3.38% 34.08% 100.00%
Per Share
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 0.40 8.34 5.44 63.36 19.41 15.53 19.98 -47.88%
  YoY % -95.20% 53.31% -91.41% 226.43% 24.98% -22.27% -
  Horiz. % 2.00% 41.74% 27.23% 317.12% 97.15% 77.73% 100.00%
EPS -1.88 30.32 -11.80 6.15 0.17 1.78 5.13 -
  YoY % -106.20% 356.95% -291.87% 3,517.65% -90.45% -65.30% -
  Horiz. % -36.65% 591.03% -230.02% 119.88% 3.31% 34.70% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 2.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
NAPS 0.9800 1.0000 0.7000 0.8900 0.8300 0.8400 0.8235 2.94%
  YoY % -2.00% 42.86% -21.35% 7.23% -1.19% 2.00% -
  Horiz. % 119.00% 121.43% 85.00% 108.08% 100.79% 102.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 206,756
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 0.40 8.34 5.44 63.37 19.41 15.53 19.98 -47.88%
  YoY % -95.20% 53.31% -91.42% 226.48% 24.98% -22.27% -
  Horiz. % 2.00% 41.74% 27.23% 317.17% 97.15% 77.73% 100.00%
EPS -1.88 30.32 -11.80 6.15 0.17 1.78 5.13 -
  YoY % -106.20% 356.95% -291.87% 3,517.65% -90.45% -65.30% -
  Horiz. % -36.65% 591.03% -230.02% 119.88% 3.31% 34.70% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 2.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
NAPS 0.9800 1.0000 0.7000 0.8901 0.8300 0.8400 0.8235 2.94%
  YoY % -2.00% 42.86% -21.36% 7.24% -1.19% 2.00% -
  Horiz. % 119.00% 121.43% 85.00% 108.09% 100.79% 102.00% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 -
Price 0.2600 0.4100 0.6100 0.5100 0.6600 0.6600 0.5800 -
P/RPS 65.80 4.91 11.21 0.80 3.40 4.25 2.90 68.22%
  YoY % 1,240.12% -56.20% 1,301.25% -76.47% -20.00% 46.55% -
  Horiz. % 2,268.97% 169.31% 386.55% 27.59% 117.24% 146.55% 100.00%
P/EPS -13.80 1.35 -5.17 8.29 387.67 37.08 11.32 -
  YoY % -1,122.22% 126.11% -162.36% -97.86% 945.50% 227.56% -
  Horiz. % -121.91% 11.93% -45.67% 73.23% 3,424.65% 327.56% 100.00%
EY -7.25 73.94 -19.34 12.06 0.26 2.70 8.84 -
  YoY % -109.81% 482.32% -260.36% 4,538.46% -90.37% -69.46% -
  Horiz. % -82.01% 836.43% -218.78% 136.43% 2.94% 30.54% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 3.45 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.27 0.41 0.87 0.57 0.80 0.79 0.70 -14.68%
  YoY % -34.15% -52.87% 52.63% -28.75% 1.27% 12.86% -
  Horiz. % 38.57% 58.57% 124.29% 81.43% 114.29% 112.86% 100.00%
Price Multiplier on Announcement Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 28/02/19 19/04/18 28/02/17 25/02/16 13/02/15 26/02/14 26/02/13 -
Price 0.2800 0.2700 0.5800 0.5000 0.7300 0.6000 0.5900 -
P/RPS 70.86 3.24 10.65 0.79 3.76 3.86 2.95 69.82%
  YoY % 2,087.04% -69.58% 1,248.10% -78.99% -2.59% 30.85% -
  Horiz. % 2,402.03% 109.83% 361.02% 26.78% 127.46% 130.85% 100.00%
P/EPS -14.86 0.89 -4.92 8.13 428.78 33.71 11.51 -
  YoY % -1,769.66% 118.09% -160.52% -98.10% 1,171.97% 192.88% -
  Horiz. % -129.11% 7.73% -42.75% 70.63% 3,725.28% 292.88% 100.00%
EY -6.73 112.28 -20.34 12.30 0.23 2.97 8.69 -
  YoY % -105.99% 652.02% -265.37% 5,247.83% -92.26% -65.82% -
  Horiz. % -77.45% 1,292.06% -234.06% 141.54% 2.65% 34.18% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 3.39 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.29 0.27 0.83 0.56 0.88 0.71 0.72 -14.06%
  YoY % 7.41% -67.47% 48.21% -36.36% 23.94% -1.39% -
  Horiz. % 40.28% 37.50% 115.28% 77.78% 122.22% 98.61% 100.00%

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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


 

299  359  495  758 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC-PA 0.0750.00 
 LAMBO 0.07+0.005 
 LAMBO-WB 0.010.00 
 IMPIANA 0.045+0.005 
 HSI-C5G 0.16-0.025 
 EKOVEST 0.835+0.005 
 VC 0.305+0.02 
 HSI-H6G 0.305+0.07 
 PWORTH 0.07+0.005 
 EKOVEST-WB 0.345+0.005 
Partners & Brokers