[BERTAM] YoY TTM Result on 30-Jun-2012 [#2]

Stock
[BERTAM] BERTAM ALLIANCE BHD
Announcement Date
14-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- -15.7%
YoY- -45.6%
Quarter Report
Latest QR
Upcoming QR
BERTAM's Result
BERTAM's Financial Summary
View:
Show?
TTM Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 111,356 41,147 23,302 63,048 71,616 41,343 51,515 13.70%
PBT 22,519 5,330 9,380 17,531 24,437 5,588 6,520 22.93%
Tax -7,727 -1,374 -2,328 -5,061 -3,475 -498 -757 47.25%
NP 14,792 3,956 7,052 12,470 20,962 5,090 5,763 17.00%
-
NP to SH 14,789 3,994 6,541 10,854 19,954 5,235 5,735 17.09%
-
Tax Rate 34.31% 25.78% 24.82% 28.87% 14.22% 8.91% 11.61% -
Total Cost 96,564 37,191 16,250 50,578 50,654 36,253 45,752 13.25%
-
Net Worth 188,147 170,950 169,539 169,539 161,468 142,793 140,220 5.01%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div - 2,067 4,135 2,052 2,998 2,704 3,116 -
Div Payout % - 51.77% 63.22% 18.91% 15.03% 51.67% 54.34% -
Equity
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 188,147 170,950 169,539 169,539 161,468 142,793 140,220 5.01%
NOSH 206,756 206,756 206,756 206,756 207,010 206,947 206,206 0.04%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin 13.28% 9.61% 30.26% 19.78% 29.27% 12.31% 11.19% -
ROE 7.86% 2.34% 3.86% 6.40% 12.36% 3.67% 4.09% -
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 53.86 19.98 11.27 30.49 34.60 19.98 24.98 13.65%
EPS 7.15 1.94 3.16 5.25 9.64 2.53 2.78 17.04%
DPS 0.00 1.00 2.00 1.00 1.45 1.31 1.51 -
NAPS 0.91 0.83 0.82 0.82 0.78 0.69 0.68 4.97%
Adjusted Per Share Value based on latest NOSH - 206,756
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 23.02 8.50 4.82 13.03 14.80 8.55 10.65 13.70%
EPS 3.06 0.83 1.35 2.24 4.12 1.08 1.19 17.03%
DPS 0.00 0.43 0.85 0.42 0.62 0.56 0.64 -
NAPS 0.3889 0.3533 0.3504 0.3504 0.3337 0.2951 0.2898 5.02%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 0.65 0.89 0.605 0.71 0.76 0.27 0.25 -
P/RPS 1.21 4.45 5.37 2.33 2.20 1.35 1.00 3.22%
P/EPS 9.09 45.90 19.12 13.52 7.88 10.67 8.99 0.18%
EY 11.00 2.18 5.23 7.39 12.68 9.37 11.12 -0.18%
DY 0.00 1.12 3.31 1.41 1.91 4.84 6.05 -
P/NAPS 0.71 1.07 0.74 0.87 0.97 0.39 0.37 11.46%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 19/08/15 20/08/14 26/08/13 14/08/12 24/08/11 26/08/10 20/08/09 -
Price 0.645 0.93 0.695 0.71 0.54 0.36 0.23 -
P/RPS 1.20 4.66 6.17 2.33 1.56 1.80 0.92 4.52%
P/EPS 9.02 47.96 21.97 13.52 5.60 14.23 8.27 1.45%
EY 11.09 2.09 4.55 7.39 17.85 7.03 12.09 -1.42%
DY 0.00 1.08 2.88 1.41 2.68 3.63 6.57 -
P/NAPS 0.71 1.12 0.85 0.87 0.69 0.52 0.34 13.05%

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