[BERTAM] YoY Cumulative Quarter Result on 30-Sep-2014 [#3]

Stock
[BERTAM] BERTAM ALLIANCE BHD
Announcement Date
26-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- 7.06%
YoY- -40.18%
Quarter Report
Latest QR
Upcoming QR
BERTAM's Result
BERTAM's Financial Summary
View:
Show?
Cumulative Result
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Revenue 145,248 11,255 122,583 25,950 19,959 30,300 51,469 18.85%
PBT 68,497 -7,230 22,998 2,424 3,605 9,452 12,985 31.90%
Tax -17 228 -6,266 -785 -884 -2,219 -3,736 -59.25%
NP 68,480 -7,002 16,732 1,639 2,721 7,233 9,249 39.56%
-
NP to SH 68,480 -7,002 16,732 1,638 2,738 6,545 8,482 41.59%
-
Tax Rate 0.02% - 27.25% 32.38% 24.52% 23.48% 28.77% -
Total Cost 76,768 18,257 105,851 24,311 17,238 23,067 42,220 10.46%
-
Net Worth 212,958 161,269 188,147 17,160,748 171,607 169,539 163,433 4.50%
Dividend
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Div - - - - - 4,135 2,068 -
Div Payout % - - - - - 63.18% 24.39% -
Equity
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Net Worth 212,958 161,269 188,147 17,160,748 171,607 169,539 163,433 4.50%
NOSH 206,756 206,756 206,756 206,756 206,756 206,756 206,878 -0.00%
Ratio Analysis
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
NP Margin 47.15% -62.21% 13.65% 6.32% 13.63% 23.87% 17.97% -
ROE 32.16% -4.34% 8.89% 0.01% 1.60% 3.86% 5.19% -
Per Share
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 70.25 5.44 59.29 12.55 9.65 14.65 24.88 18.86%
EPS 33.12 -3.39 8.09 0.79 1.32 3.17 4.10 41.60%
DPS 0.00 0.00 0.00 0.00 0.00 2.00 1.00 -
NAPS 1.03 0.78 0.91 83.00 0.83 0.82 0.79 4.51%
Adjusted Per Share Value based on latest NOSH - 206,756
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 30.02 2.33 25.34 5.36 4.13 6.26 10.64 18.85%
EPS 14.15 -1.45 3.46 0.34 0.57 1.35 1.75 41.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.85 0.43 -
NAPS 0.4402 0.3333 0.3889 35.4703 0.3547 0.3504 0.3378 4.50%
Price Multiplier on Financial Quarter End Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 -
Price 0.465 0.625 0.58 0.91 0.715 0.57 0.51 -
P/RPS 0.66 11.48 0.98 7.25 7.41 3.89 2.05 -17.19%
P/EPS 1.40 -18.46 7.17 114.86 53.99 18.01 12.44 -30.49%
EY 71.23 -5.42 13.95 0.87 1.85 5.55 8.04 43.79%
DY 0.00 0.00 0.00 0.00 0.00 3.51 1.96 -
P/NAPS 0.45 0.80 0.64 0.01 0.86 0.70 0.65 -5.93%
Price Multiplier on Announcement Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 24/11/17 23/11/16 26/11/15 26/11/14 27/11/13 20/11/12 25/11/11 -
Price 0.42 0.64 0.55 0.825 0.60 0.59 0.49 -
P/RPS 0.60 11.76 0.93 6.57 6.22 4.03 1.97 -17.95%
P/EPS 1.27 -18.90 6.80 104.14 45.31 18.64 11.95 -31.15%
EY 78.86 -5.29 14.71 0.96 2.21 5.37 8.37 45.28%
DY 0.00 0.00 0.00 0.00 0.00 3.39 2.04 -
P/NAPS 0.41 0.82 0.60 0.01 0.72 0.72 0.62 -6.65%

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