[BERTAM] QoQ TTM Result on 31-Dec-2009 [#4]

Stock
[BERTAM] BERTAM ALLIANCE BHD
Announcement Date
12-Mar-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 19.58%
YoY- -22.44%
Quarter Report
Latest QR
Upcoming QR
BERTAM's Result
BERTAM's Financial Summary
View:
Show?
TTM Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 48,953 41,343 36,982 39,760 36,796 51,515 43,291 8.53%
PBT 7,534 5,588 3,662 4,188 3,798 6,520 6,029 16.00%
Tax -678 -498 -52 26 -193 -757 -508 21.19%
NP 6,856 5,090 3,610 4,214 3,605 5,763 5,521 15.51%
-
NP to SH 6,940 5,235 3,867 4,269 3,570 5,735 5,511 16.59%
-
Tax Rate 9.00% 8.91% 1.42% -0.62% 5.08% 11.61% 8.43% -
Total Cost 42,097 36,253 33,372 35,546 33,191 45,752 37,770 7.49%
-
Net Worth 0 142,793 147,333 140,412 139,400 140,220 143,225 -
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div 5,703 2,704 2,704 2,704 3,116 3,116 3,116 49.56%
Div Payout % 82.19% 51.67% 69.95% 63.36% 87.30% 54.34% 56.55% -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 0 142,793 147,333 140,412 139,400 140,220 143,225 -
NOSH 199,912 206,947 216,666 206,488 204,999 206,206 210,625 -3.41%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 14.01% 12.31% 9.76% 10.60% 9.80% 11.19% 12.75% -
ROE 0.00% 3.67% 2.62% 3.04% 2.56% 4.09% 3.85% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 24.49 19.98 17.07 19.26 17.95 24.98 20.55 12.39%
EPS 3.47 2.53 1.78 2.07 1.74 2.78 2.62 20.58%
DPS 2.85 1.31 1.25 1.31 1.52 1.51 1.50 53.34%
NAPS 0.00 0.69 0.68 0.68 0.68 0.68 0.68 -
Adjusted Per Share Value based on latest NOSH - 206,488
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 15.18 12.82 11.47 12.33 11.41 15.97 13.42 8.55%
EPS 2.15 1.62 1.20 1.32 1.11 1.78 1.71 16.47%
DPS 1.77 0.84 0.84 0.84 0.97 0.97 0.97 49.27%
NAPS 0.00 0.4427 0.4568 0.4353 0.4322 0.4347 0.4441 -
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.42 0.27 0.26 0.25 0.26 0.25 0.19 -
P/RPS 1.72 1.35 1.52 1.30 1.45 1.00 0.92 51.70%
P/EPS 12.10 10.67 14.57 12.09 14.93 8.99 7.26 40.52%
EY 8.27 9.37 6.86 8.27 6.70 11.12 13.77 -28.79%
DY 6.79 4.84 4.80 5.24 5.85 6.05 7.89 -9.51%
P/NAPS 0.00 0.39 0.38 0.37 0.38 0.37 0.28 -
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 26/11/10 26/08/10 26/05/10 12/03/10 26/11/09 20/08/09 27/05/09 -
Price 0.53 0.36 0.26 0.27 0.25 0.23 0.24 -
P/RPS 2.16 1.80 1.52 1.40 1.39 0.92 1.17 50.43%
P/EPS 15.27 14.23 14.57 13.06 14.36 8.27 9.17 40.44%
EY 6.55 7.03 6.86 7.66 6.97 12.09 10.90 -28.76%
DY 5.38 3.63 4.80 4.85 6.08 6.57 6.25 -9.50%
P/NAPS 0.00 0.52 0.38 0.40 0.37 0.34 0.35 -

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