[BERTAM] YoY Cumulative Quarter Result on 30-Sep-2010 [#3]

Stock
[BERTAM] BERTAM ALLIANCE BHD
Announcement Date
26-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- 119.88%
YoY- 177.0%
Quarter Report
Latest QR
Upcoming QR
BERTAM's Result
BERTAM's Financial Summary
View:
Show?
Cumulative Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 19,959 30,300 51,469 37,802 28,609 36,995 42,636 -11.87%
PBT 3,605 9,452 12,985 5,571 2,225 4,215 4,026 -1.82%
Tax -884 -2,219 -3,736 -1,385 -681 -772 -8 118.90%
NP 2,721 7,233 9,249 4,186 1,544 3,443 4,018 -6.28%
-
NP to SH 2,738 6,545 8,482 4,180 1,509 3,443 4,018 -6.18%
-
Tax Rate 24.52% 23.48% 28.77% 24.86% 30.61% 18.32% 0.20% -
Total Cost 17,238 23,067 42,220 33,616 27,065 33,552 38,618 -12.56%
-
Net Worth 171,607 169,539 163,433 144,851 140,564 141,038 138,765 3.60%
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Div - 4,135 2,068 3,103 - - - -
Div Payout % - 63.18% 24.39% 74.26% - - - -
Equity
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 171,607 169,539 163,433 144,851 140,564 141,038 138,765 3.60%
NOSH 206,756 206,756 206,878 206,930 206,712 207,409 207,113 -0.02%
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin 13.63% 23.87% 17.97% 11.07% 5.40% 9.31% 9.42% -
ROE 1.60% 3.86% 5.19% 2.89% 1.07% 2.44% 2.90% -
Per Share
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 9.65 14.65 24.88 18.27 13.84 17.84 20.59 -11.85%
EPS 1.32 3.17 4.10 2.02 0.73 1.66 1.94 -6.21%
DPS 0.00 2.00 1.00 1.50 0.00 0.00 0.00 -
NAPS 0.83 0.82 0.79 0.70 0.68 0.68 0.67 3.63%
Adjusted Per Share Value based on latest NOSH - 199,912
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 6.19 9.39 15.96 11.72 8.87 11.47 13.22 -11.86%
EPS 0.85 2.03 2.63 1.30 0.47 1.07 1.25 -6.21%
DPS 0.00 1.28 0.64 0.96 0.00 0.00 0.00 -
NAPS 0.5321 0.5256 0.5067 0.4491 0.4358 0.4373 0.4302 3.60%
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 -
Price 0.715 0.57 0.51 0.42 0.26 0.31 0.37 -
P/RPS 7.41 3.89 2.05 2.30 1.88 1.74 1.80 26.57%
P/EPS 53.99 18.01 12.44 20.79 35.62 18.67 19.07 18.92%
EY 1.85 5.55 8.04 4.81 2.81 5.35 5.24 -15.91%
DY 0.00 3.51 1.96 3.57 0.00 0.00 0.00 -
P/NAPS 0.86 0.70 0.65 0.60 0.38 0.46 0.55 7.72%
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 27/11/13 20/11/12 25/11/11 26/11/10 26/11/09 28/11/08 28/11/07 -
Price 0.60 0.59 0.49 0.53 0.25 0.20 0.34 -
P/RPS 6.22 4.03 1.97 2.90 1.81 1.12 1.65 24.72%
P/EPS 45.31 18.64 11.95 26.24 34.25 12.05 17.53 17.13%
EY 2.21 5.37 8.37 3.81 2.92 8.30 5.71 -14.62%
DY 0.00 3.39 2.04 2.83 0.00 0.00 0.00 -
P/NAPS 0.72 0.72 0.62 0.76 0.37 0.29 0.51 5.91%

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