[BERTAM] QoQ TTM Result on 30-Sep-2009 [#3]

Stock
[BERTAM] BERTAM ALLIANCE BHD
Announcement Date
26-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- -37.75%
YoY- -3.98%
Quarter Report
Latest QR
Upcoming QR
BERTAM's Result
BERTAM's Financial Summary
View:
Show?
TTM Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 41,343 36,982 39,760 36,796 51,515 43,291 45,182 -5.76%
PBT 5,588 3,662 4,188 3,798 6,520 6,029 5,788 -2.32%
Tax -498 -52 26 -193 -757 -508 -284 45.56%
NP 5,090 3,610 4,214 3,605 5,763 5,521 5,504 -5.09%
-
NP to SH 5,235 3,867 4,269 3,570 5,735 5,511 5,504 -3.29%
-
Tax Rate 8.91% 1.42% -0.62% 5.08% 11.61% 8.43% 4.91% -
Total Cost 36,253 33,372 35,546 33,191 45,752 37,770 39,678 -5.85%
-
Net Worth 142,793 147,333 140,412 139,400 140,220 143,225 139,211 1.71%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div 2,704 2,704 2,704 3,116 3,116 3,116 3,116 -9.04%
Div Payout % 51.67% 69.95% 63.36% 87.30% 54.34% 56.55% 56.63% -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 142,793 147,333 140,412 139,400 140,220 143,225 139,211 1.71%
NOSH 206,947 216,666 206,488 204,999 206,206 210,625 207,777 -0.26%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 12.31% 9.76% 10.60% 9.80% 11.19% 12.75% 12.18% -
ROE 3.67% 2.62% 3.04% 2.56% 4.09% 3.85% 3.95% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 19.98 17.07 19.26 17.95 24.98 20.55 21.75 -5.51%
EPS 2.53 1.78 2.07 1.74 2.78 2.62 2.65 -3.05%
DPS 1.31 1.25 1.31 1.52 1.51 1.50 1.50 -8.65%
NAPS 0.69 0.68 0.68 0.68 0.68 0.68 0.67 1.98%
Adjusted Per Share Value based on latest NOSH - 204,999
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 12.82 11.47 12.33 11.41 15.97 13.42 14.01 -5.76%
EPS 1.62 1.20 1.32 1.11 1.78 1.71 1.71 -3.54%
DPS 0.84 0.84 0.84 0.97 0.97 0.97 0.97 -9.17%
NAPS 0.4427 0.4568 0.4353 0.4322 0.4347 0.4441 0.4316 1.71%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 0.27 0.26 0.25 0.26 0.25 0.19 0.19 -
P/RPS 1.35 1.52 1.30 1.45 1.00 0.92 0.87 34.14%
P/EPS 10.67 14.57 12.09 14.93 8.99 7.26 7.17 30.44%
EY 9.37 6.86 8.27 6.70 11.12 13.77 13.94 -23.32%
DY 4.84 4.80 5.24 5.85 6.05 7.89 7.89 -27.86%
P/NAPS 0.39 0.38 0.37 0.38 0.37 0.28 0.28 24.79%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 26/08/10 26/05/10 12/03/10 26/11/09 20/08/09 27/05/09 25/02/09 -
Price 0.36 0.26 0.27 0.25 0.23 0.24 0.19 -
P/RPS 1.80 1.52 1.40 1.39 0.92 1.17 0.87 62.58%
P/EPS 14.23 14.57 13.06 14.36 8.27 9.17 7.17 58.12%
EY 7.03 6.86 7.66 6.97 12.09 10.90 13.94 -36.72%
DY 3.63 4.80 4.85 6.08 6.57 6.25 7.89 -40.48%
P/NAPS 0.52 0.38 0.40 0.37 0.34 0.35 0.28 51.25%

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