[BERTAM] YoY Annualized Quarter 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- 7.59%
YoY- -56.17%
Quarter Report
Latest QR
Upcoming QR
BERTAM's Result
BERTAM's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 40,400 68,625 50,402 38,145 49,326 56,848 40,822 -0.17%
PBT 12,602 17,313 7,428 2,966 5,620 5,368 849 56.70%
Tax -2,958 -4,981 -1,846 -908 -1,029 -10 -497 34.58%
NP 9,644 12,332 5,581 2,058 4,590 5,357 352 73.54%
-
NP to SH 8,726 11,309 5,573 2,012 4,590 5,357 352 70.67%
-
Tax Rate 23.47% 28.77% 24.85% 30.61% 18.31% 0.19% 58.54% -
Total Cost 30,756 56,293 44,821 36,086 44,736 51,490 40,470 -4.46%
-
Net Worth 169,539 163,433 144,851 140,564 141,038 138,765 151,800 1.85%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div 5,513 2,758 4,138 - - - - -
Div Payout % 63.18% 24.39% 74.26% - - - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 169,539 163,433 144,851 140,564 141,038 138,765 151,800 1.85%
NOSH 206,756 206,878 206,930 206,712 207,409 207,113 220,000 -1.02%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 23.87% 17.97% 11.07% 5.40% 9.31% 9.42% 0.86% -
ROE 5.15% 6.92% 3.85% 1.43% 3.25% 3.86% 0.23% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 19.54 33.17 24.36 18.45 23.78 27.45 18.56 0.86%
EPS 4.23 5.47 2.69 0.97 2.21 2.59 0.16 72.51%
DPS 2.67 1.33 2.00 0.00 0.00 0.00 0.00 -
NAPS 0.82 0.79 0.70 0.68 0.68 0.67 0.69 2.91%
Adjusted Per Share Value based on latest NOSH - 204,999
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 8.35 14.18 10.42 7.88 10.20 11.75 8.44 -0.17%
EPS 1.80 2.34 1.15 0.42 0.95 1.11 0.07 71.71%
DPS 1.14 0.57 0.86 0.00 0.00 0.00 0.00 -
NAPS 0.3504 0.3378 0.2994 0.2905 0.2915 0.2868 0.3138 1.85%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 0.57 0.51 0.42 0.26 0.31 0.37 0.22 -
P/RPS 2.92 1.54 1.72 1.41 1.30 1.35 1.19 16.12%
P/EPS 13.50 9.33 15.59 26.71 14.01 14.30 137.50 -32.05%
EY 7.40 10.72 6.41 3.74 7.14 6.99 0.73 47.06%
DY 4.68 2.61 4.76 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.65 0.60 0.38 0.46 0.55 0.32 13.92%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 20/11/12 25/11/11 26/11/10 26/11/09 28/11/08 28/11/07 22/11/06 -
Price 0.59 0.49 0.53 0.25 0.20 0.34 0.25 -
P/RPS 3.02 1.48 2.18 1.35 0.84 1.24 1.35 14.34%
P/EPS 13.98 8.96 19.68 25.68 9.04 13.14 156.25 -33.09%
EY 7.15 11.16 5.08 3.89 11.07 7.61 0.64 49.46%
DY 4.52 2.72 3.77 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.62 0.76 0.37 0.29 0.51 0.36 12.23%

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