[BERTAM] QoQ TTM Result on 30-Jun-2010 [#2]

Stock
[BERTAM] BERTAM ALLIANCE BHD
Announcement Date
26-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- 35.38%
YoY- -8.72%
Quarter Report
Latest QR
Upcoming QR
BERTAM's Result
BERTAM's Financial Summary
View:
Show?
TTM Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 72,824 60,274 48,953 41,343 36,982 39,760 36,796 57.69%
PBT 21,726 17,388 7,534 5,588 3,662 4,188 3,798 220.19%
Tax -2,761 -2,118 -678 -498 -52 26 -193 490.26%
NP 18,965 15,270 6,856 5,090 3,610 4,214 3,605 202.78%
-
NP to SH 18,029 14,810 6,940 5,235 3,867 4,269 3,570 194.64%
-
Tax Rate 12.71% 12.18% 9.00% 8.91% 1.42% -0.62% 5.08% -
Total Cost 53,859 45,004 42,097 36,253 33,372 35,546 33,191 38.12%
-
Net Worth 156,669 153,215 0 142,793 147,333 140,412 139,400 8.10%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div 2,998 2,998 5,703 2,704 2,704 2,704 3,116 -2.54%
Div Payout % 16.63% 20.25% 82.19% 51.67% 69.95% 63.36% 87.30% -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 156,669 153,215 0 142,793 147,333 140,412 139,400 8.10%
NOSH 206,143 207,048 199,912 206,947 216,666 206,488 204,999 0.37%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 26.04% 25.33% 14.01% 12.31% 9.76% 10.60% 9.80% -
ROE 11.51% 9.67% 0.00% 3.67% 2.62% 3.04% 2.56% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 35.33 29.11 24.49 19.98 17.07 19.26 17.95 57.12%
EPS 8.75 7.15 3.47 2.53 1.78 2.07 1.74 193.81%
DPS 1.45 1.45 2.85 1.31 1.25 1.31 1.52 -3.09%
NAPS 0.76 0.74 0.00 0.69 0.68 0.68 0.68 7.70%
Adjusted Per Share Value based on latest NOSH - 206,947
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 22.58 18.69 15.18 12.82 11.47 12.33 11.41 57.69%
EPS 5.59 4.59 2.15 1.62 1.20 1.32 1.11 194.09%
DPS 0.93 0.93 1.77 0.84 0.84 0.84 0.97 -2.77%
NAPS 0.4857 0.475 0.00 0.4427 0.4568 0.4353 0.4322 8.09%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 0.73 0.65 0.42 0.27 0.26 0.25 0.26 -
P/RPS 2.07 2.23 1.72 1.35 1.52 1.30 1.45 26.81%
P/EPS 8.35 9.09 12.10 10.67 14.57 12.09 14.93 -32.14%
EY 11.98 11.00 8.27 9.37 6.86 8.27 6.70 47.36%
DY 1.99 2.23 6.79 4.84 4.80 5.24 5.85 -51.30%
P/NAPS 0.96 0.88 0.00 0.39 0.38 0.37 0.38 85.59%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 20/05/11 25/02/11 26/11/10 26/08/10 26/05/10 12/03/10 26/11/09 -
Price 0.93 0.69 0.53 0.36 0.26 0.27 0.25 -
P/RPS 2.63 2.37 2.16 1.80 1.52 1.40 1.39 53.03%
P/EPS 10.63 9.65 15.27 14.23 14.57 13.06 14.36 -18.18%
EY 9.40 10.37 6.55 7.03 6.86 7.66 6.97 22.08%
DY 1.56 2.10 5.38 3.63 4.80 4.85 6.08 -59.65%
P/NAPS 1.22 0.93 0.00 0.52 0.38 0.40 0.37 121.69%

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