[BERTAM] YoY Annualized Quarter Result on 31-Dec-2008 [#4]

Stock
[BERTAM] BERTAM ALLIANCE BHD
Announcement Date
25-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- 19.9%
YoY- 28.21%
Quarter Report
Latest QR
Upcoming QR
BERTAM's Result
BERTAM's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Revenue 72,309 60,274 39,760 45,182 52,962 33,590 64,012 2.05%
PBT 19,965 17,388 4,188 5,788 3,610 -9,811 5,825 22.77%
Tax -5,802 -2,118 26 -284 683 1,220 -1,535 24.79%
NP 14,163 15,270 4,214 5,504 4,293 -8,591 4,290 22.01%
-
NP to SH 12,627 14,810 4,269 5,504 4,293 -8,591 4,290 19.70%
-
Tax Rate 29.06% 12.18% -0.62% 4.91% -18.92% - 26.35% -
Total Cost 58,146 45,004 35,546 39,678 48,669 42,181 59,722 -0.44%
-
Net Worth 163,275 153,191 140,942 138,533 138,831 134,234 145,117 1.98%
Dividend
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Div 2,066 3,105 2,715 3,101 3,108 2,065 - -
Div Payout % 16.37% 20.97% 63.60% 56.35% 72.40% 0.00% - -
Equity
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Net Worth 163,275 153,191 140,942 138,533 138,831 134,234 145,117 1.98%
NOSH 206,677 207,015 207,268 206,766 207,211 206,514 207,311 -0.05%
Ratio Analysis
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
NP Margin 19.59% 25.33% 10.60% 12.18% 8.11% -25.58% 6.70% -
ROE 7.73% 9.67% 3.03% 3.97% 3.09% -6.40% 2.96% -
Per Share
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 34.99 29.12 19.18 21.85 25.56 16.27 30.88 2.10%
EPS 6.11 7.16 2.06 2.66 2.08 -4.16 2.07 19.75%
DPS 1.00 1.50 1.31 1.50 1.50 1.00 0.00 -
NAPS 0.79 0.74 0.68 0.67 0.67 0.65 0.70 2.03%
Adjusted Per Share Value based on latest NOSH - 207,777
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 22.42 18.69 12.33 14.01 16.42 10.41 19.85 2.04%
EPS 3.91 4.59 1.32 1.71 1.33 -2.66 1.33 19.67%
DPS 0.64 0.96 0.84 0.96 0.96 0.64 0.00 -
NAPS 0.5062 0.475 0.437 0.4295 0.4304 0.4162 0.4499 1.98%
Price Multiplier on Financial Quarter End Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 -
Price 0.50 0.65 0.25 0.19 0.40 0.23 0.21 -
P/RPS 1.43 2.23 1.30 0.87 1.56 1.41 0.68 13.18%
P/EPS 8.18 9.09 12.14 7.14 19.31 -5.53 10.15 -3.53%
EY 12.22 11.01 8.24 14.01 5.18 -18.09 9.85 3.65%
DY 2.00 2.31 5.24 7.89 3.75 4.35 0.00 -
P/NAPS 0.63 0.88 0.37 0.28 0.60 0.35 0.30 13.15%
Price Multiplier on Announcement Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 23/02/12 25/02/11 12/03/10 25/02/09 26/02/08 27/02/07 20/02/06 -
Price 0.89 0.69 0.27 0.19 0.38 0.34 0.25 -
P/RPS 2.54 2.37 1.41 0.87 1.49 2.09 0.81 20.97%
P/EPS 14.57 9.64 13.11 7.14 18.34 -8.17 12.08 3.17%
EY 6.86 10.37 7.63 14.01 5.45 -12.24 8.28 -3.08%
DY 1.12 2.17 4.85 7.89 3.95 2.94 0.00 -
P/NAPS 1.13 0.93 0.40 0.28 0.57 0.52 0.36 20.99%

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