[BERTAM] YoY Annualized Quarter Result on 31-Dec-2012 [#4]

Stock
[BERTAM] BERTAM ALLIANCE BHD
Announcement Date
26-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 21.43%
YoY- -16.08%
Quarter Report
Latest QR
Upcoming QR
BERTAM's Result
BERTAM's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 131,026 40,140 32,104 41,301 72,309 60,274 39,760 21.97%
PBT 18,040 2,000 4,785 15,206 19,965 17,388 4,188 27.54%
Tax -5,323 -1,649 -1,156 -3,515 -5,802 -2,118 26 -
NP 12,717 351 3,629 11,691 14,163 15,270 4,214 20.20%
-
NP to SH 12,717 352 3,680 10,597 12,627 14,810 4,269 19.94%
-
Tax Rate 29.51% 82.45% 24.16% 23.12% 29.06% 12.18% -0.62% -
Total Cost 118,309 39,789 28,475 29,610 58,146 45,004 35,546 22.17%
-
Net Worth 184,034 171,607 173,675 170,263 163,275 153,191 140,942 4.54%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div - - - 4,135 2,066 3,105 2,715 -
Div Payout % - - - 39.02% 16.37% 20.97% 63.60% -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 184,034 171,607 173,675 170,263 163,275 153,191 140,942 4.54%
NOSH 206,780 206,756 206,756 206,756 206,677 207,015 207,268 -0.03%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 9.71% 0.87% 11.30% 28.31% 19.59% 25.33% 10.60% -
ROE 6.91% 0.21% 2.12% 6.22% 7.73% 9.67% 3.03% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 63.36 19.41 15.53 19.98 34.99 29.12 19.18 22.02%
EPS 6.15 0.17 1.78 5.13 6.11 7.16 2.06 19.98%
DPS 0.00 0.00 0.00 2.00 1.00 1.50 1.31 -
NAPS 0.89 0.83 0.84 0.8235 0.79 0.74 0.68 4.58%
Adjusted Per Share Value based on latest NOSH - 206,756
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 27.08 8.30 6.64 8.54 14.95 12.46 8.22 21.97%
EPS 2.63 0.07 0.76 2.19 2.61 3.06 0.88 20.00%
DPS 0.00 0.00 0.00 0.85 0.43 0.64 0.56 -
NAPS 0.3804 0.3547 0.359 0.3519 0.3375 0.3166 0.2913 4.54%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 0.51 0.66 0.66 0.58 0.50 0.65 0.25 -
P/RPS 0.80 3.40 4.25 2.90 1.43 2.23 1.30 -7.76%
P/EPS 8.29 387.67 37.08 11.32 8.18 9.09 12.14 -6.15%
EY 12.06 0.26 2.70 8.84 12.22 11.01 8.24 6.55%
DY 0.00 0.00 0.00 3.45 2.00 2.31 5.24 -
P/NAPS 0.57 0.80 0.79 0.70 0.63 0.88 0.37 7.46%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 25/02/16 13/02/15 26/02/14 26/02/13 23/02/12 25/02/11 12/03/10 -
Price 0.50 0.73 0.60 0.59 0.89 0.69 0.27 -
P/RPS 0.79 3.76 3.86 2.95 2.54 2.37 1.41 -9.19%
P/EPS 8.13 428.78 33.71 11.51 14.57 9.64 13.11 -7.65%
EY 12.30 0.23 2.97 8.69 6.86 10.37 7.63 8.27%
DY 0.00 0.00 0.00 3.39 1.12 2.17 4.85 -
P/NAPS 0.56 0.88 0.71 0.72 1.13 0.93 0.40 5.76%

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