[BERTAM] YoY Annual (Unaudited) Result on 31-Dec-2010 [#4]

Stock
[BERTAM] BERTAM ALLIANCE BHD
Announcement Date
25-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
YoY- 246.92%
Quarter Report
Latest QR
Upcoming QR
BERTAM's Result
BERTAM's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Revenue 32,104 41,301 72,309 60,274 39,760 45,182 52,962 -7.99%
PBT 4,785 15,206 19,965 17,388 4,188 5,788 3,610 4.80%
Tax -1,156 -3,515 -5,802 -2,118 26 -284 683 -
NP 3,629 11,691 14,163 15,270 4,214 5,504 4,293 -2.75%
-
NP to SH 3,680 10,597 12,627 14,810 4,269 5,504 4,293 -2.53%
-
Tax Rate 24.16% 23.12% 29.06% 12.18% -0.62% 4.91% -18.92% -
Total Cost 28,475 29,610 58,146 45,004 35,546 39,678 48,669 -8.53%
-
Net Worth 173,675 170,263 163,275 153,191 140,942 138,533 138,831 3.79%
Dividend
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Div - 4,135 2,066 3,105 2,715 3,101 3,108 -
Div Payout % - 39.02% 16.37% 20.97% 63.60% 56.35% 72.40% -
Equity
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Net Worth 173,675 170,263 163,275 153,191 140,942 138,533 138,831 3.79%
NOSH 206,756 206,756 206,677 207,015 207,268 206,766 207,211 -0.03%
Ratio Analysis
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
NP Margin 11.30% 28.31% 19.59% 25.33% 10.60% 12.18% 8.11% -
ROE 2.12% 6.22% 7.73% 9.67% 3.03% 3.97% 3.09% -
Per Share
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 15.53 19.98 34.99 29.12 19.18 21.85 25.56 -7.96%
EPS 1.78 5.13 6.11 7.16 2.06 2.66 2.08 -2.56%
DPS 0.00 2.00 1.00 1.50 1.31 1.50 1.50 -
NAPS 0.84 0.8235 0.79 0.74 0.68 0.67 0.67 3.83%
Adjusted Per Share Value based on latest NOSH - 207,048
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 6.64 8.54 14.95 12.46 8.22 9.34 10.95 -7.99%
EPS 0.76 2.19 2.61 3.06 0.88 1.14 0.89 -2.59%
DPS 0.00 0.85 0.43 0.64 0.56 0.64 0.64 -
NAPS 0.359 0.3519 0.3375 0.3166 0.2913 0.2863 0.287 3.79%
Price Multiplier on Financial Quarter End Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 -
Price 0.66 0.58 0.50 0.65 0.25 0.19 0.40 -
P/RPS 4.25 2.90 1.43 2.23 1.30 0.87 1.56 18.16%
P/EPS 37.08 11.32 8.18 9.09 12.14 7.14 19.31 11.47%
EY 2.70 8.84 12.22 11.01 8.24 14.01 5.18 -10.28%
DY 0.00 3.45 2.00 2.31 5.24 7.89 3.75 -
P/NAPS 0.79 0.70 0.63 0.88 0.37 0.28 0.60 4.68%
Price Multiplier on Announcement Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 26/02/14 26/02/13 23/02/12 25/02/11 12/03/10 25/02/09 26/02/08 -
Price 0.60 0.59 0.89 0.69 0.27 0.19 0.38 -
P/RPS 3.86 2.95 2.54 2.37 1.41 0.87 1.49 17.17%
P/EPS 33.71 11.51 14.57 9.64 13.11 7.14 18.34 10.66%
EY 2.97 8.69 6.86 10.37 7.63 14.01 5.45 -9.61%
DY 0.00 3.39 1.12 2.17 4.85 7.89 3.95 -
P/NAPS 0.71 0.72 1.13 0.93 0.40 0.28 0.57 3.72%

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