Highlights

[BERTAM] YoY Annualized Quarter Result on 2017-09-30 [#3]

Stock [BERTAM]: BERTAM ALLIANCE BHD
Announcement Date 24-Nov-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2017
Quarter 30-Sep-2017  [#3]
Profit Trend QoQ -     -35.44%    YoY -     1,078.01%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 0 193,664 15,006 163,444 34,600 26,612 40,400 -
  YoY % 0.00% 1,190.52% -90.82% 372.38% 30.02% -34.13% -
  Horiz. % 0.00% 479.37% 37.15% 404.56% 85.64% 65.87% 100.00%
PBT -908 91,329 -9,640 30,664 3,232 4,806 12,602 -
  YoY % -100.99% 1,047.40% -131.44% 848.76% -32.76% -61.86% -
  Horiz. % -7.20% 724.68% -76.49% 243.31% 25.65% 38.14% 100.00%
Tax -60 -22 304 -8,354 -1,046 -1,178 -2,958 -47.76%
  YoY % -164.70% -107.46% 103.64% -698.22% 11.20% 60.16% -
  Horiz. % 2.03% 0.77% -10.27% 282.38% 35.38% 39.84% 100.00%
NP -968 91,306 -9,336 22,309 2,185 3,628 9,644 -
  YoY % -101.06% 1,078.01% -141.85% 920.87% -39.76% -62.38% -
  Horiz. % -10.04% 946.77% -96.81% 231.33% 22.66% 37.62% 100.00%
NP to SH -965 91,306 -9,336 22,309 2,184 3,650 8,726 -
  YoY % -101.06% 1,078.01% -141.85% 921.49% -40.18% -58.17% -
  Horiz. % -11.06% 1,046.29% -106.98% 255.65% 25.03% 41.83% 100.00%
Tax Rate - % 0.02 % - % 27.25 % 32.38 % 24.52 % 23.48 % -
  YoY % 0.00% 0.00% 0.00% -15.84% 32.06% 4.43% -
  Horiz. % 0.00% 0.09% 0.00% 116.06% 137.90% 104.43% 100.00%
Total Cost 968 102,357 24,342 141,134 32,414 22,984 30,756 -43.80%
  YoY % -99.05% 320.49% -82.75% 335.40% 41.03% -25.27% -
  Horiz. % 3.15% 332.80% 79.15% 458.89% 105.39% 74.73% 100.00%
Net Worth 206,756 212,958 161,269 188,147 17,160,748 171,607 169,539 3.36%
  YoY % -2.91% 32.05% -14.29% -98.90% 9,900.00% 1.22% -
  Horiz. % 121.95% 125.61% 95.12% 110.98% 10,121.95% 101.22% 100.00%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Div - - - - - - 5,513 -
  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 % - % - % - % - % - % - % 63.18 % -
  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
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 206,756 212,958 161,269 188,147 17,160,748 171,607 169,539 3.36%
  YoY % -2.91% 32.05% -14.29% -98.90% 9,900.00% 1.22% -
  Horiz. % 121.95% 125.61% 95.12% 110.98% 10,121.95% 101.22% 100.00%
NOSH 206,756 206,756 206,756 206,756 206,756 206,756 206,756 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin 0.00 % 47.15 % -62.21 % 13.65 % 6.32 % 13.63 % 23.87 % -
  YoY % 0.00% 175.79% -555.75% 115.98% -53.63% -42.90% -
  Horiz. % 0.00% 197.53% -260.62% 57.18% 26.48% 57.10% 100.00%
ROE -0.47 % 42.88 % -5.79 % 11.86 % 0.01 % 2.13 % 5.15 % -
  YoY % -101.10% 840.59% -148.82% 118,500.00% -99.53% -58.64% -
  Horiz. % -9.13% 832.62% -112.43% 230.29% 0.19% 41.36% 100.00%
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS - 93.67 7.26 79.05 16.73 12.87 19.54 -
  YoY % 0.00% 1,190.22% -90.82% 372.50% 29.99% -34.14% -
  Horiz. % 0.00% 479.38% 37.15% 404.55% 85.62% 65.86% 100.00%
EPS -0.47 44.16 -4.52 10.79 1.05 1.76 4.23 -
  YoY % -101.06% 1,076.99% -141.89% 927.62% -40.34% -58.39% -
  Horiz. % -11.11% 1,043.97% -106.86% 255.08% 24.82% 41.61% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 2.67 -
  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 1.0000 1.0300 0.7800 0.9100 83.0000 0.8300 0.8200 3.36%
  YoY % -2.91% 32.05% -14.29% -98.90% 9,900.00% 1.22% -
  Horiz. % 121.95% 125.61% 95.12% 110.98% 10,121.95% 101.22% 100.00%
Adjusted Per Share Value based on latest NOSH - 206,756
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS - 93.67 7.26 79.05 16.73 12.87 19.54 -
  YoY % 0.00% 1,190.22% -90.82% 372.50% 29.99% -34.14% -
  Horiz. % 0.00% 479.38% 37.15% 404.55% 85.62% 65.86% 100.00%
EPS -0.47 44.16 -4.52 10.79 1.05 1.76 4.23 -
  YoY % -101.06% 1,076.99% -141.89% 927.62% -40.34% -58.39% -
  Horiz. % -11.11% 1,043.97% -106.86% 255.08% 24.82% 41.61% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 2.67 -
  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 1.0000 1.0300 0.7800 0.9100 83.0000 0.8300 0.8200 3.36%
  YoY % -2.91% 32.05% -14.29% -98.90% 9,900.00% 1.22% -
  Horiz. % 121.95% 125.61% 95.12% 110.98% 10,121.95% 101.22% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 0.2850 0.4650 0.6250 0.5800 0.9100 0.7150 0.5700 -
P/RPS 0.00 0.50 8.61 0.73 5.44 5.56 2.92 -
  YoY % 0.00% -94.19% 1,079.45% -86.58% -2.16% 90.41% -
  Horiz. % 0.00% 17.12% 294.86% 25.00% 186.30% 190.41% 100.00%
P/EPS -61.04 1.05 -13.84 5.38 86.15 40.49 13.50 -
  YoY % -5,913.33% 107.59% -357.25% -93.76% 112.77% 199.93% -
  Horiz. % -452.15% 7.78% -102.52% 39.85% 638.15% 299.93% 100.00%
EY -1.64 94.97 -7.22 18.60 1.16 2.47 7.40 -
  YoY % -101.73% 1,415.37% -138.82% 1,503.45% -53.04% -66.62% -
  Horiz. % -22.16% 1,283.38% -97.57% 251.35% 15.68% 33.38% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 4.68 -
  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 0.45 0.80 0.64 0.01 0.86 0.70 -13.65%
  YoY % -35.56% -43.75% 25.00% 6,300.00% -98.84% 22.86% -
  Horiz. % 41.43% 64.29% 114.29% 91.43% 1.43% 122.86% 100.00%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 29/11/18 24/11/17 23/11/16 26/11/15 26/11/14 27/11/13 20/11/12 -
Price 0.3000 0.4200 0.6400 0.5500 0.8250 0.6000 0.5900 -
P/RPS 0.00 0.45 8.82 0.70 4.93 4.66 3.02 -
  YoY % 0.00% -94.90% 1,160.00% -85.80% 5.79% 54.30% -
  Horiz. % 0.00% 14.90% 292.05% 23.18% 163.25% 154.30% 100.00%
P/EPS -64.25 0.95 -14.17 5.10 78.10 33.98 13.98 -
  YoY % -6,863.16% 106.70% -377.84% -93.47% 129.84% 143.06% -
  Horiz. % -459.59% 6.80% -101.36% 36.48% 558.66% 243.06% 100.00%
EY -1.56 105.15 -7.06 19.62 1.28 2.94 7.15 -
  YoY % -101.48% 1,589.38% -135.98% 1,432.81% -56.46% -58.88% -
  Horiz. % -21.82% 1,470.63% -98.74% 274.41% 17.90% 41.12% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 4.52 -
  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 0.30 0.41 0.82 0.60 0.01 0.72 0.72 -13.57%
  YoY % -26.83% -50.00% 36.67% 5,900.00% -98.61% 0.00% -
  Horiz. % 41.67% 56.94% 113.89% 83.33% 1.39% 100.00% 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.
 


 

417  266  466  748 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.25-0.02 
 VC-PA 0.06+0.005 
 IMPIANA 0.035-0.005 
 LAMBO 0.06+0.005 
 HSI-C5J 0.255+0.01 
 HSI-C5H 0.28+0.01 
 SAPNRG 0.29-0.01 
 DAYANG 0.92+0.03 
 ARMADA 0.185+0.005 
 EKOVEST 0.77-0.005 
Partners & Brokers