[BERTAM] QoQ Cumulative Quarter Result on 30-Sep-2011 [#3]

Stock
[BERTAM] BERTAM ALLIANCE BHD
Announcement Date
25-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- 20.4%
YoY- 102.92%
Quarter Report
Latest QR
Upcoming QR
BERTAM's Result
BERTAM's Financial Summary
View:
Show?
Cumulative Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 26,503 17,716 72,309 51,469 35,764 18,372 60,274 -42.20%
PBT 7,453 5,139 19,965 12,985 9,887 4,384 17,388 -43.18%
Tax -1,615 -1,357 -5,802 -3,736 -2,356 -946 -2,118 -16.55%
NP 5,838 3,782 14,163 9,249 7,531 3,438 15,270 -47.35%
-
NP to SH 5,272 3,403 12,627 8,482 7,045 3,154 14,810 -49.80%
-
Tax Rate 21.67% 26.41% 29.06% 28.77% 23.83% 21.58% 12.18% -
Total Cost 20,665 13,934 58,146 42,220 28,233 14,934 45,004 -40.50%
-
Net Worth 169,539 167,472 163,275 163,433 161,146 156,669 153,191 7.00%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div - - 2,066 2,068 - - 3,105 -
Div Payout % - - 16.37% 24.39% - - 20.97% -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 169,539 167,472 163,275 163,433 161,146 156,669 153,191 7.00%
NOSH 206,756 206,756 206,677 206,878 206,598 206,143 207,015 -0.08%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 22.03% 21.35% 19.59% 17.97% 21.06% 18.71% 25.33% -
ROE 3.11% 2.03% 7.73% 5.19% 4.37% 2.01% 9.67% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 12.82 8.57 34.99 24.88 17.31 8.91 29.12 -42.15%
EPS 2.55 1.65 6.11 4.10 3.41 1.53 7.16 -49.78%
DPS 0.00 0.00 1.00 1.00 0.00 0.00 1.50 -
NAPS 0.82 0.81 0.79 0.79 0.78 0.76 0.74 7.08%
Adjusted Per Share Value based on latest NOSH - 205,285
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 5.48 3.66 14.95 10.64 7.39 3.80 12.46 -42.19%
EPS 1.09 0.70 2.61 1.75 1.46 0.65 3.06 -49.78%
DPS 0.00 0.00 0.43 0.43 0.00 0.00 0.64 -
NAPS 0.3504 0.3462 0.3375 0.3378 0.3331 0.3238 0.3166 7.00%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 0.71 0.82 0.50 0.51 0.76 0.73 0.65 -
P/RPS 5.54 9.57 1.43 2.05 4.39 8.19 2.23 83.53%
P/EPS 27.84 49.82 8.18 12.44 22.29 47.71 9.09 111.04%
EY 3.59 2.01 12.22 8.04 4.49 2.10 11.01 -52.65%
DY 0.00 0.00 2.00 1.96 0.00 0.00 2.31 -
P/NAPS 0.87 1.01 0.63 0.65 0.97 0.96 0.88 -0.75%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 14/08/12 23/05/12 23/02/12 25/11/11 24/08/11 20/05/11 25/02/11 -
Price 0.71 0.64 0.89 0.49 0.54 0.93 0.69 -
P/RPS 5.54 7.47 2.54 1.97 3.12 10.44 2.37 76.22%
P/EPS 27.84 38.88 14.57 11.95 15.84 60.78 9.64 102.92%
EY 3.59 2.57 6.86 8.37 6.31 1.65 10.37 -50.72%
DY 0.00 0.00 1.12 2.04 0.00 0.00 2.17 -
P/NAPS 0.87 0.79 1.13 0.62 0.69 1.22 0.93 -4.35%

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