[BERTAM] YoY Cumulative Quarter Result on 30-Sep-2012 [#3]

Stock
[BERTAM] BERTAM ALLIANCE BHD
Announcement Date
20-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 24.15%
YoY- -22.84%
Quarter Report
Latest QR
Upcoming QR
BERTAM's Result
BERTAM's Financial Summary
View:
Show?
Cumulative Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 122,583 25,950 19,959 30,300 51,469 37,802 28,609 27.43%
PBT 22,998 2,424 3,605 9,452 12,985 5,571 2,225 47.56%
Tax -6,266 -785 -884 -2,219 -3,736 -1,385 -681 44.73%
NP 16,732 1,639 2,721 7,233 9,249 4,186 1,544 48.73%
-
NP to SH 16,732 1,638 2,738 6,545 8,482 4,180 1,509 49.30%
-
Tax Rate 27.25% 32.38% 24.52% 23.48% 28.77% 24.86% 30.61% -
Total Cost 105,851 24,311 17,238 23,067 42,220 33,616 27,065 25.50%
-
Net Worth 188,147 17,160,748 171,607 169,539 163,433 144,851 140,564 4.97%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div - - - 4,135 2,068 3,103 - -
Div Payout % - - - 63.18% 24.39% 74.26% - -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 188,147 17,160,748 171,607 169,539 163,433 144,851 140,564 4.97%
NOSH 206,756 206,756 206,756 206,756 206,878 206,930 206,712 0.00%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 13.65% 6.32% 13.63% 23.87% 17.97% 11.07% 5.40% -
ROE 8.89% 0.01% 1.60% 3.86% 5.19% 2.89% 1.07% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 59.29 12.55 9.65 14.65 24.88 18.27 13.84 27.42%
EPS 8.09 0.79 1.32 3.17 4.10 2.02 0.73 49.28%
DPS 0.00 0.00 0.00 2.00 1.00 1.50 0.00 -
NAPS 0.91 83.00 0.83 0.82 0.79 0.70 0.68 4.97%
Adjusted Per Share Value based on latest NOSH - 206,756
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 38.01 8.05 6.19 9.39 15.96 11.72 8.87 27.43%
EPS 5.19 0.51 0.85 2.03 2.63 1.30 0.47 49.19%
DPS 0.00 0.00 0.00 1.28 0.64 0.96 0.00 -
NAPS 0.5833 53.2054 0.5321 0.5256 0.5067 0.4491 0.4358 4.97%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 0.58 0.91 0.715 0.57 0.51 0.42 0.26 -
P/RPS 0.98 7.25 7.41 3.89 2.05 2.30 1.88 -10.28%
P/EPS 7.17 114.86 53.99 18.01 12.44 20.79 35.62 -23.43%
EY 13.95 0.87 1.85 5.55 8.04 4.81 2.81 30.59%
DY 0.00 0.00 0.00 3.51 1.96 3.57 0.00 -
P/NAPS 0.64 0.01 0.86 0.70 0.65 0.60 0.38 9.07%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 26/11/15 26/11/14 27/11/13 20/11/12 25/11/11 26/11/10 26/11/09 -
Price 0.55 0.825 0.60 0.59 0.49 0.53 0.25 -
P/RPS 0.93 6.57 6.22 4.03 1.97 2.90 1.81 -10.50%
P/EPS 6.80 104.14 45.31 18.64 11.95 26.24 34.25 -23.61%
EY 14.71 0.96 2.21 5.37 8.37 3.81 2.92 30.91%
DY 0.00 0.00 0.00 3.39 2.04 2.83 0.00 -
P/NAPS 0.60 0.01 0.72 0.72 0.62 0.76 0.37 8.38%

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