[BERTAM] YoY Annualized Quarter Result on 30-Jun-2012 [#2]

Stock
[BERTAM] BERTAM ALLIANCE BHD
Announcement Date
14-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- -22.54%
YoY- -25.17%
Quarter Report
Latest QR
Upcoming QR
BERTAM's Result
BERTAM's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 177,528 35,094 17,008 53,006 71,528 48,844 45,678 25.37%
PBT 45,384 4,344 3,254 14,906 19,774 5,676 2,876 58.34%
Tax -13,448 -1,292 -856 -3,230 -4,712 -1,998 -950 55.50%
NP 31,936 3,052 2,398 11,676 15,062 3,678 1,926 59.65%
-
NP to SH 31,936 3,060 2,432 10,544 14,090 3,802 1,870 60.44%
-
Tax Rate 29.63% 29.74% 26.31% 21.67% 23.83% 35.20% 33.03% -
Total Cost 145,592 32,042 14,610 41,330 56,466 45,166 43,752 22.17%
-
Net Worth 188,223 171,607 169,539 169,539 161,146 142,574 141,288 4.89%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 188,223 171,607 169,539 169,539 161,146 142,574 141,288 4.89%
NOSH 206,756 206,756 206,756 206,756 206,598 206,630 207,777 -0.08%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin 17.99% 8.70% 14.10% 22.03% 21.06% 7.53% 4.22% -
ROE 16.97% 1.78% 1.43% 6.22% 8.74% 2.67% 1.32% -
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 85.83 16.97 8.23 25.64 34.62 23.64 21.98 25.47%
EPS 15.44 1.48 1.18 5.10 6.82 1.84 0.90 60.56%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.91 0.83 0.82 0.82 0.78 0.69 0.68 4.97%
Adjusted Per Share Value based on latest NOSH - 206,756
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 36.69 7.25 3.52 10.96 14.78 10.10 9.44 25.37%
EPS 6.60 0.63 0.50 2.18 2.91 0.79 0.39 60.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.389 0.3547 0.3504 0.3504 0.3331 0.2947 0.292 4.89%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 0.65 0.89 0.605 0.71 0.76 0.27 0.25 -
P/RPS 0.76 5.24 7.35 2.77 2.20 1.14 1.14 -6.53%
P/EPS 4.21 60.13 51.43 13.92 11.14 14.67 27.78 -26.97%
EY 23.75 1.66 1.94 7.18 8.97 6.81 3.60 36.92%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 1.07 0.74 0.87 0.97 0.39 0.37 11.46%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 19/08/15 20/08/14 26/08/13 14/08/12 24/08/11 26/08/10 20/08/09 -
Price 0.645 0.93 0.695 0.71 0.54 0.36 0.23 -
P/RPS 0.75 5.48 8.45 2.77 1.56 1.52 1.05 -5.45%
P/EPS 4.18 62.84 59.09 13.92 7.92 19.57 25.56 -26.04%
EY 23.94 1.59 1.69 7.18 12.63 5.11 3.91 35.23%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 1.12 0.85 0.87 0.69 0.52 0.34 13.05%

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