Highlights

[BERTAM] YoY TTM Result on 2018-09-30 [#3]

Stock [BERTAM]: BERTAM ALLIANCE BHD
Announcement Date 29-Nov-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2018
Quarter 30-Sep-2018  [#3]
Profit Trend QoQ -     17.30%    YoY -     -112.65%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 0 145,248 19,698 136,771 38,095 30,960 51,140 -
  YoY % 0.00% 637.37% -85.60% 259.03% 23.05% -39.46% -
  Horiz. % 0.00% 284.02% 38.52% 267.44% 74.49% 60.54% 100.00%
PBT -7,545 47,140 -12,188 22,572 3,604 9,359 16,432 -
  YoY % -116.01% 486.77% -154.00% 526.30% -61.49% -43.04% -
  Horiz. % -45.92% 286.88% -74.17% 137.37% 21.93% 56.96% 100.00%
Tax 1,017 4,444 1,171 -7,130 -1,057 -2,180 -4,285 -
  YoY % -77.12% 279.50% 116.42% -574.55% 51.51% 49.12% -
  Horiz. % -23.73% -103.71% -27.33% 166.39% 24.67% 50.88% 100.00%
NP -6,528 51,584 -11,017 15,442 2,547 7,179 12,147 -
  YoY % -112.66% 568.22% -171.34% 506.28% -64.52% -40.90% -
  Horiz. % -53.74% 424.66% -90.70% 127.13% 20.97% 59.10% 100.00%
NP to SH -6,525 51,584 -11,017 15,444 2,580 6,790 10,690 -
  YoY % -112.65% 568.22% -171.34% 498.60% -62.00% -36.48% -
  Horiz. % -61.04% 482.54% -103.06% 144.47% 24.13% 63.52% 100.00%
Tax Rate - % -9.43 % - % 31.59 % 29.33 % 23.29 % 26.08 % -
  YoY % 0.00% 0.00% 0.00% 7.71% 25.93% -10.70% -
  Horiz. % 0.00% -36.16% 0.00% 121.13% 112.46% 89.30% 100.00%
Total Cost 6,528 93,664 30,715 121,329 35,548 23,781 38,993 -25.75%
  YoY % -93.03% 204.95% -74.68% 241.31% 49.48% -39.01% -
  Horiz. % 16.74% 240.21% 78.77% 311.16% 91.17% 60.99% 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 0 0 0 0 2,067 4,135 0 -
  YoY % 0.00% 0.00% 0.00% 0.00% -50.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 50.00% 100.00% -
Div Payout % - % - % - % - % 80.14 % 60.90 % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 31.59% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 131.59% 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 % 35.51 % -55.93 % 11.29 % 6.69 % 23.19 % 23.75 % -
  YoY % 0.00% 163.49% -595.39% 68.76% -71.15% -2.36% -
  Horiz. % 0.00% 149.52% -235.49% 47.54% 28.17% 97.64% 100.00%
ROE -3.16 % 24.22 % -6.83 % 8.21 % 0.02 % 3.96 % 6.31 % -
  YoY % -113.05% 454.61% -183.19% 40,950.00% -99.49% -37.24% -
  Horiz. % -50.08% 383.84% -108.24% 130.11% 0.32% 62.76% 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 - 70.25 9.53 66.15 18.43 14.97 24.73 -
  YoY % 0.00% 637.15% -85.59% 258.93% 23.11% -39.47% -
  Horiz. % 0.00% 284.07% 38.54% 267.49% 74.52% 60.53% 100.00%
EPS -3.16 24.95 -5.33 7.47 1.25 3.28 5.17 -
  YoY % -112.67% 568.11% -171.35% 497.60% -61.89% -36.56% -
  Horiz. % -61.12% 482.59% -103.09% 144.49% 24.18% 63.44% 100.00%
DPS 0.00 0.00 0.00 0.00 1.00 2.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% -50.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 50.00% 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 - 70.25 9.53 66.15 18.43 14.97 24.73 -
  YoY % 0.00% 637.15% -85.59% 258.93% 23.11% -39.47% -
  Horiz. % 0.00% 284.07% 38.54% 267.49% 74.52% 60.53% 100.00%
EPS -3.16 24.95 -5.33 7.47 1.25 3.28 5.17 -
  YoY % -112.67% 568.11% -171.35% 497.60% -61.89% -36.56% -
  Horiz. % -61.12% 482.59% -103.09% 144.49% 24.18% 63.44% 100.00%
DPS 0.00 0.00 0.00 0.00 1.00 2.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% -50.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 50.00% 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 0.66 6.56 0.88 4.94 4.77 2.30 -
  YoY % 0.00% -89.94% 645.45% -82.19% 3.56% 107.39% -
  Horiz. % 0.00% 28.70% 285.22% 38.26% 214.78% 207.39% 100.00%
P/EPS -9.03 1.86 -11.73 7.76 72.93 21.77 11.02 -
  YoY % -585.48% 115.86% -251.16% -89.36% 235.00% 97.55% -
  Horiz. % -81.94% 16.88% -106.44% 70.42% 661.80% 197.55% 100.00%
EY -11.07 53.65 -8.53 12.88 1.37 4.59 9.07 -
  YoY % -120.63% 728.96% -166.23% 840.15% -70.15% -49.39% -
  Horiz. % -122.05% 591.51% -94.05% 142.01% 15.10% 50.61% 100.00%
DY 0.00 0.00 0.00 0.00 1.10 2.80 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% -60.71% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 39.29% 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 0.60 6.72 0.83 4.48 4.01 2.39 -
  YoY % 0.00% -91.07% 709.64% -81.47% 11.72% 67.78% -
  Horiz. % 0.00% 25.10% 281.17% 34.73% 187.45% 167.78% 100.00%
P/EPS -9.51 1.68 -12.01 7.36 66.11 18.27 11.41 -
  YoY % -666.07% 113.99% -263.18% -88.87% 261.85% 60.12% -
  Horiz. % -83.35% 14.72% -105.26% 64.50% 579.40% 160.12% 100.00%
EY -10.52 59.40 -8.33 13.58 1.51 5.47 8.76 -
  YoY % -117.71% 813.09% -161.34% 799.34% -72.39% -37.56% -
  Horiz. % -120.09% 678.08% -95.09% 155.02% 17.24% 62.44% 100.00%
DY 0.00 0.00 0.00 0.00 1.21 3.33 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% -63.66% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 36.34% 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.
 


 

486  308  554  568 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.27+0.07 
 EKOVEST 0.935+0.065 
 BARAKAH 0.105+0.01 
 EKOVEST-WB 0.445+0.075 
 SAPNRG 0.335+0.005 
 PWORTH 0.075+0.005 
 KNM 0.175+0.005 
 IMPIANA 0.05-0.005 
 IWCITY 1.19+0.01 
 VELESTO 0.32+0.005 
Partners & Brokers