Highlights

[BERTAM] YoY TTM 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 QoQ -     21.51%    YoY -     362.29%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 817 145,248 11,255 131,024 40,140 32,104 41,301 -47.98%
  YoY % -99.44% 1,190.52% -91.41% 226.42% 25.03% -22.27% -
  Horiz. % 1.98% 351.68% 27.25% 317.24% 97.19% 77.73% 100.00%
PBT -3,555 61,633 -28,587 18,038 2,000 4,785 15,206 -
  YoY % -105.77% 315.60% -258.48% 801.90% -58.20% -68.53% -
  Horiz. % -23.38% 405.32% -188.00% 118.62% 13.15% 31.47% 100.00%
Tax -342 1,045 4,689 -5,323 -1,649 -1,156 -3,515 -32.17%
  YoY % -132.73% -77.71% 188.09% -222.80% -42.65% 67.11% -
  Horiz. % 9.73% -29.73% -133.40% 151.44% 46.91% 32.89% 100.00%
NP -3,897 62,678 -23,898 12,715 351 3,629 11,691 -
  YoY % -106.22% 362.27% -287.95% 3,522.51% -90.33% -68.96% -
  Horiz. % -33.33% 536.12% -204.41% 108.76% 3.00% 31.04% 100.00%
NP to SH -3,897 62,681 -23,898 12,715 352 3,680 10,597 -
  YoY % -106.22% 362.29% -287.95% 3,512.22% -90.43% -65.27% -
  Horiz. % -36.77% 591.50% -225.52% 119.99% 3.32% 34.73% 100.00%
Tax Rate - % -1.70 % - % 29.51 % 82.45 % 24.16 % 23.12 % -
  YoY % 0.00% 0.00% 0.00% -64.21% 241.27% 4.50% -
  Horiz. % 0.00% -7.35% 0.00% 127.64% 356.62% 104.50% 100.00%
Total Cost 4,714 82,570 35,153 118,309 39,789 28,475 29,610 -26.37%
  YoY % -94.29% 134.89% -70.29% 197.34% 39.73% -3.83% -
  Horiz. % 15.92% 278.86% 118.72% 399.56% 134.38% 96.17% 100.00%
Net Worth 202,620 206,756 144,729 184,012 171,607 173,675 170,263 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%
Dividend
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Div 0 0 0 0 0 0 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 202,620 206,756 144,729 184,012 171,607 173,675 170,263 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%
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
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 % 43.15 % -212.33 % 9.70 % 0.87 % 11.30 % 28.31 % -
  YoY % -1,205.42% 120.32% -2,288.97% 1,014.94% -92.30% -60.08% -
  Horiz. % -1,684.88% 152.42% -750.02% 34.26% 3.07% 39.92% 100.00%
ROE -1.92 % 30.32 % -16.51 % 6.91 % 0.21 % 2.12 % 6.22 % -
  YoY % -106.33% 283.65% -338.93% 3,190.48% -90.09% -65.92% -
  Horiz. % -30.87% 487.46% -265.43% 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 70.25 5.44 63.37 19.41 15.53 19.98 -47.88%
  YoY % -99.43% 1,191.36% -91.42% 226.48% 24.98% -22.27% -
  Horiz. % 2.00% 351.60% 27.23% 317.17% 97.15% 77.73% 100.00%
EPS -1.88 30.32 -11.56 6.15 0.17 1.78 5.13 -
  YoY % -106.20% 362.28% -287.97% 3,517.65% -90.45% -65.30% -
  Horiz. % -36.65% 591.03% -225.34% 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 70.25 5.44 63.37 19.41 15.53 19.98 -47.88%
  YoY % -99.43% 1,191.36% -91.42% 226.48% 24.98% -22.27% -
  Horiz. % 2.00% 351.60% 27.23% 317.17% 97.15% 77.73% 100.00%
EPS -1.88 30.32 -11.56 6.15 0.17 1.78 5.13 -
  YoY % -106.20% 362.28% -287.97% 3,517.65% -90.45% -65.30% -
  Horiz. % -36.65% 591.03% -225.34% 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%
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 0.58 11.21 0.80 3.40 4.25 2.90 68.22%
  YoY % 11,244.83% -94.83% 1,301.25% -76.47% -20.00% 46.55% -
  Horiz. % 2,268.97% 20.00% 386.55% 27.59% 117.24% 146.55% 100.00%
P/EPS -13.79 1.35 -5.28 8.29 387.67 37.08 11.32 -
  YoY % -1,121.48% 125.57% -163.69% -97.86% 945.50% 227.56% -
  Horiz. % -121.82% 11.93% -46.64% 73.23% 3,424.65% 327.56% 100.00%
EY -7.25 73.94 -18.95 12.06 0.26 2.70 8.84 -
  YoY % -109.81% 490.18% -257.13% 4,538.46% -90.37% -69.46% -
  Horiz. % -82.01% 836.43% -214.37% 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 0.38 10.65 0.79 3.76 3.86 2.95 69.82%
  YoY % 18,547.37% -96.43% 1,248.10% -78.99% -2.59% 30.85% -
  Horiz. % 2,402.03% 12.88% 361.02% 26.78% 127.46% 130.85% 100.00%
P/EPS -14.86 0.89 -5.02 8.13 428.78 33.71 11.51 -
  YoY % -1,769.66% 117.73% -161.75% -98.10% 1,171.97% 192.88% -
  Horiz. % -129.11% 7.73% -43.61% 70.63% 3,725.28% 292.88% 100.00%
EY -6.73 112.28 -19.93 12.30 0.23 2.97 8.69 -
  YoY % -105.99% 663.37% -262.03% 5,247.83% -92.26% -65.82% -
  Horiz. % -77.45% 1,292.06% -229.34% 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.
 


 

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