[BERTAM] YoY Quarter Result on 31-Dec-2009 [#4]

Stock
[BERTAM] BERTAM ALLIANCE BHD
Announcement Date
12-Mar-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 380.84%
YoY- 33.92%
Quarter Report
Latest QR
Upcoming QR
BERTAM's Result
BERTAM's Financial Summary
View:
Show?
Quarter Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 11,001 20,840 22,472 11,151 8,187 10,326 2,973 24.34%
PBT 5,754 6,980 11,817 1,963 1,573 -416 -10,448 -
Tax -1,296 -2,066 -733 707 488 691 1,593 -
NP 4,458 4,914 11,084 2,670 2,061 275 -8,855 -
-
NP to SH 4,052 4,145 10,630 2,760 2,061 275 -8,855 -
-
Tax Rate 22.52% 29.60% 6.20% -36.02% -31.02% - - -
Total Cost 6,543 15,926 11,388 8,481 6,126 10,051 11,828 -9.38%
-
Net Worth 170,263 162,952 153,215 140,412 139,211 139,742 134,480 4.00%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div 4,135 - - 2,704 3,116 3,128 - -
Div Payout % 102.05% - - 98.01% 151.22% 1,137.66% - -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 170,263 162,952 153,215 140,412 139,211 139,742 134,480 4.00%
NOSH 206,756 206,268 207,048 206,488 207,777 208,571 206,892 -0.01%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 40.52% 23.58% 49.32% 23.94% 25.17% 2.66% -297.85% -
ROE 2.38% 2.54% 6.94% 1.97% 1.48% 0.20% -6.58% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 5.32 10.10 10.85 5.40 3.94 4.95 1.44 24.30%
EPS 1.96 2.00 5.14 1.33 0.99 0.14 -4.28 -
DPS 2.00 0.00 0.00 1.31 1.50 1.50 0.00 -
NAPS 0.8235 0.79 0.74 0.68 0.67 0.67 0.65 4.01%
Adjusted Per Share Value based on latest NOSH - 206,488
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 3.41 6.46 6.97 3.46 2.54 3.20 0.92 24.37%
EPS 1.26 1.29 3.30 0.86 0.64 0.09 -2.75 -
DPS 1.28 0.00 0.00 0.84 0.97 0.97 0.00 -
NAPS 0.5279 0.5052 0.475 0.4353 0.4316 0.4333 0.4169 4.00%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 0.58 0.50 0.65 0.25 0.19 0.40 0.23 -
P/RPS 10.90 4.95 5.99 4.63 4.82 8.08 16.01 -6.20%
P/EPS 29.59 24.88 12.66 18.70 19.15 303.38 -5.37 -
EY 3.38 4.02 7.90 5.35 5.22 0.33 -18.61 -
DY 3.45 0.00 0.00 5.24 7.89 3.75 0.00 -
P/NAPS 0.70 0.63 0.88 0.37 0.28 0.60 0.35 12.23%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 26/02/13 23/02/12 25/02/11 12/03/10 25/02/09 26/02/08 27/02/07 -
Price 0.59 0.89 0.69 0.27 0.19 0.38 0.34 -
P/RPS 11.09 8.81 6.36 5.00 4.82 7.68 23.66 -11.85%
P/EPS 30.11 44.29 13.44 20.20 19.15 288.21 -7.94 -
EY 3.32 2.26 7.44 4.95 5.22 0.35 -12.59 -
DY 3.39 0.00 0.00 4.85 7.89 3.95 0.00 -
P/NAPS 0.72 1.13 0.93 0.40 0.28 0.57 0.52 5.56%

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