[BERTAM] QoQ Cumulative Quarter Result on 30-Jun-2011 [#2]

Stock
[BERTAM] BERTAM ALLIANCE BHD
Announcement Date
24-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- 123.37%
YoY- 270.59%
Quarter Report
Latest QR
Upcoming QR
BERTAM's Result
BERTAM's Financial Summary
View:
Show?
Cumulative Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 17,716 72,309 51,469 35,764 18,372 60,274 37,802 -39.63%
PBT 5,139 19,965 12,985 9,887 4,384 17,388 5,571 -5.23%
Tax -1,357 -5,802 -3,736 -2,356 -946 -2,118 -1,385 -1.35%
NP 3,782 14,163 9,249 7,531 3,438 15,270 4,186 -6.53%
-
NP to SH 3,403 12,627 8,482 7,045 3,154 14,810 4,180 -12.80%
-
Tax Rate 26.41% 29.06% 28.77% 23.83% 21.58% 12.18% 24.86% -
Total Cost 13,934 58,146 42,220 28,233 14,934 45,004 33,616 -44.37%
-
Net Worth 167,472 163,275 163,433 161,146 156,669 153,191 144,851 10.14%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div - 2,066 2,068 - - 3,105 3,103 -
Div Payout % - 16.37% 24.39% - - 20.97% 74.26% -
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 167,472 163,275 163,433 161,146 156,669 153,191 144,851 10.14%
NOSH 206,756 206,677 206,878 206,598 206,143 207,015 206,930 -0.05%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin 21.35% 19.59% 17.97% 21.06% 18.71% 25.33% 11.07% -
ROE 2.03% 7.73% 5.19% 4.37% 2.01% 9.67% 2.89% -
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 8.57 34.99 24.88 17.31 8.91 29.12 18.27 -39.60%
EPS 1.65 6.11 4.10 3.41 1.53 7.16 2.02 -12.60%
DPS 0.00 1.00 1.00 0.00 0.00 1.50 1.50 -
NAPS 0.81 0.79 0.79 0.78 0.76 0.74 0.70 10.20%
Adjusted Per Share Value based on latest NOSH - 207,010
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 5.49 22.42 15.96 11.09 5.70 18.69 11.72 -39.65%
EPS 1.06 3.91 2.63 2.18 0.98 4.59 1.30 -12.71%
DPS 0.00 0.64 0.64 0.00 0.00 0.96 0.96 -
NAPS 0.5192 0.5062 0.5067 0.4996 0.4857 0.475 0.4491 10.14%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 0.82 0.50 0.51 0.76 0.73 0.65 0.42 -
P/RPS 9.57 1.43 2.05 4.39 8.19 2.23 2.30 158.47%
P/EPS 49.82 8.18 12.44 22.29 47.71 9.09 20.79 78.97%
EY 2.01 12.22 8.04 4.49 2.10 11.01 4.81 -44.07%
DY 0.00 2.00 1.96 0.00 0.00 2.31 3.57 -
P/NAPS 1.01 0.63 0.65 0.97 0.96 0.88 0.60 41.46%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 23/05/12 23/02/12 25/11/11 24/08/11 20/05/11 25/02/11 26/11/10 -
Price 0.64 0.89 0.49 0.54 0.93 0.69 0.53 -
P/RPS 7.47 2.54 1.97 3.12 10.44 2.37 2.90 87.80%
P/EPS 38.88 14.57 11.95 15.84 60.78 9.64 26.24 29.93%
EY 2.57 6.86 8.37 6.31 1.65 10.37 3.81 -23.06%
DY 0.00 1.12 2.04 0.00 0.00 2.17 2.83 -
P/NAPS 0.79 1.13 0.62 0.69 1.22 0.93 0.76 2.61%

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