[BERTAM] QoQ TTM Result on 30-Sep-2008 [#3]

Stock
[BERTAM] BERTAM ALLIANCE BHD
Announcement Date
28-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- -20.84%
YoY- 175.04%
Quarter Report
Latest QR
Upcoming QR
BERTAM's Result
BERTAM's Financial Summary
View:
Show?
TTM Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 51,515 43,291 45,182 47,321 47,615 51,784 52,962 -1.83%
PBT 6,520 6,029 5,788 3,799 4,016 3,854 3,610 48.35%
Tax -757 -508 -284 -81 681 682 683 -
NP 5,763 5,521 5,504 3,718 4,697 4,536 4,293 21.71%
-
NP to SH 5,735 5,511 5,504 3,718 4,697 4,536 4,293 21.31%
-
Tax Rate 11.61% 8.43% 4.91% 2.13% -16.96% -17.70% -18.92% -
Total Cost 45,752 37,770 39,678 43,603 42,918 47,248 48,669 -4.04%
-
Net Worth 140,220 143,225 139,211 141,099 137,133 138,187 139,742 0.22%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div 3,116 3,116 3,116 3,128 3,128 3,128 3,128 -0.25%
Div Payout % 54.34% 56.55% 56.63% 84.15% 66.61% 68.97% 72.88% -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 140,220 143,225 139,211 141,099 137,133 138,187 139,742 0.22%
NOSH 206,206 210,625 207,777 207,499 207,777 206,250 208,571 -0.75%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 11.19% 12.75% 12.18% 7.86% 9.86% 8.76% 8.11% -
ROE 4.09% 3.85% 3.95% 2.64% 3.43% 3.28% 3.07% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 24.98 20.55 21.75 22.81 22.92 25.11 25.39 -1.08%
EPS 2.78 2.62 2.65 1.79 2.26 2.20 2.06 22.14%
DPS 1.51 1.50 1.50 1.50 1.50 1.52 1.50 0.44%
NAPS 0.68 0.68 0.67 0.68 0.66 0.67 0.67 0.99%
Adjusted Per Share Value based on latest NOSH - 207,499
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 15.97 13.42 14.01 14.67 14.76 16.06 16.42 -1.83%
EPS 1.78 1.71 1.71 1.15 1.46 1.41 1.33 21.46%
DPS 0.97 0.97 0.97 0.97 0.97 0.97 0.97 0.00%
NAPS 0.4347 0.4441 0.4316 0.4375 0.4252 0.4284 0.4333 0.21%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 0.25 0.19 0.19 0.31 0.37 0.35 0.40 -
P/RPS 1.00 0.92 0.87 1.36 1.61 1.39 1.58 -26.30%
P/EPS 8.99 7.26 7.17 17.30 16.37 15.91 19.43 -40.20%
EY 11.12 13.77 13.94 5.78 6.11 6.28 5.15 67.13%
DY 6.05 7.89 7.89 4.84 4.05 4.33 3.75 37.59%
P/NAPS 0.37 0.28 0.28 0.46 0.56 0.52 0.60 -27.57%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 20/08/09 27/05/09 25/02/09 28/11/08 26/08/08 16/05/08 26/02/08 -
Price 0.23 0.24 0.19 0.20 0.35 0.37 0.38 -
P/RPS 0.92 1.17 0.87 0.88 1.53 1.47 1.50 -27.83%
P/EPS 8.27 9.17 7.17 11.16 15.48 16.82 18.46 -41.48%
EY 12.09 10.90 13.94 8.96 6.46 5.94 5.42 70.80%
DY 6.57 6.25 7.89 7.50 4.29 4.10 3.95 40.42%
P/NAPS 0.34 0.35 0.28 0.29 0.53 0.55 0.57 -29.16%

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