[BERTAM] QoQ Cumulative Quarter Result on 31-Dec-2011 [#4]

Stock
[BERTAM] BERTAM ALLIANCE BHD
Announcement Date
23-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- 48.87%
YoY- -14.74%
Quarter Report
Latest QR
Upcoming QR
BERTAM's Result
BERTAM's Financial Summary
View:
Show?
Cumulative Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 30,300 26,503 17,716 72,309 51,469 35,764 18,372 39.46%
PBT 9,452 7,453 5,139 19,965 12,985 9,887 4,384 66.65%
Tax -2,219 -1,615 -1,357 -5,802 -3,736 -2,356 -946 76.26%
NP 7,233 5,838 3,782 14,163 9,249 7,531 3,438 63.96%
-
NP to SH 6,545 5,272 3,403 12,627 8,482 7,045 3,154 62.47%
-
Tax Rate 23.48% 21.67% 26.41% 29.06% 28.77% 23.83% 21.58% -
Total Cost 23,067 20,665 13,934 58,146 42,220 28,233 14,934 33.51%
-
Net Worth 169,539 169,539 167,472 163,275 163,433 161,146 156,669 5.38%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div 4,135 - - 2,066 2,068 - - -
Div Payout % 63.18% - - 16.37% 24.39% - - -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 169,539 169,539 167,472 163,275 163,433 161,146 156,669 5.38%
NOSH 206,756 206,756 206,756 206,677 206,878 206,598 206,143 0.19%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 23.87% 22.03% 21.35% 19.59% 17.97% 21.06% 18.71% -
ROE 3.86% 3.11% 2.03% 7.73% 5.19% 4.37% 2.01% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 14.65 12.82 8.57 34.99 24.88 17.31 8.91 39.18%
EPS 3.17 2.55 1.65 6.11 4.10 3.41 1.53 62.30%
DPS 2.00 0.00 0.00 1.00 1.00 0.00 0.00 -
NAPS 0.82 0.82 0.81 0.79 0.79 0.78 0.76 5.18%
Adjusted Per Share Value based on latest NOSH - 206,268
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 6.26 5.48 3.66 14.95 10.64 7.39 3.80 39.35%
EPS 1.35 1.09 0.70 2.61 1.75 1.46 0.65 62.56%
DPS 0.85 0.00 0.00 0.43 0.43 0.00 0.00 -
NAPS 0.3504 0.3504 0.3462 0.3375 0.3378 0.3331 0.3238 5.38%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 0.57 0.71 0.82 0.50 0.51 0.76 0.73 -
P/RPS 3.89 5.54 9.57 1.43 2.05 4.39 8.19 -39.04%
P/EPS 18.01 27.84 49.82 8.18 12.44 22.29 47.71 -47.67%
EY 5.55 3.59 2.01 12.22 8.04 4.49 2.10 90.81%
DY 3.51 0.00 0.00 2.00 1.96 0.00 0.00 -
P/NAPS 0.70 0.87 1.01 0.63 0.65 0.97 0.96 -18.94%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 20/11/12 14/08/12 23/05/12 23/02/12 25/11/11 24/08/11 20/05/11 -
Price 0.59 0.71 0.64 0.89 0.49 0.54 0.93 -
P/RPS 4.03 5.54 7.47 2.54 1.97 3.12 10.44 -46.89%
P/EPS 18.64 27.84 38.88 14.57 11.95 15.84 60.78 -54.42%
EY 5.37 3.59 2.57 6.86 8.37 6.31 1.65 119.14%
DY 3.39 0.00 0.00 1.12 2.04 0.00 0.00 -
P/NAPS 0.72 0.87 0.79 1.13 0.62 0.69 1.22 -29.57%

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