[BERTAM] YoY TTM 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- -1.51%
YoY- -44.07%
Quarter Report
Latest QR
Upcoming QR
BERTAM's Result
BERTAM's Financial Summary
View:
Show?
TTM Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 136,771 38,095 30,960 51,140 73,941 48,953 36,796 24.44%
PBT 22,572 3,604 9,359 16,432 24,802 7,534 3,798 34.56%
Tax -7,130 -1,057 -2,180 -4,285 -4,469 -678 -193 82.44%
NP 15,442 2,547 7,179 12,147 20,333 6,856 3,605 27.42%
-
NP to SH 15,444 2,580 6,790 10,690 19,112 6,940 3,570 27.63%
-
Tax Rate 31.59% 29.33% 23.29% 26.08% 18.02% 9.00% 5.08% -
Total Cost 121,329 35,548 23,781 38,993 53,608 42,097 33,191 24.10%
-
Net Worth 188,147 17,160,748 171,607 169,539 162,175 0 139,400 5.12%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div - 2,067 4,135 - 2,052 5,703 3,116 -
Div Payout % - 80.14% 60.90% - 10.74% 82.19% 87.30% -
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 17,160,748 171,607 169,539 162,175 0 139,400 5.12%
NOSH 206,756 206,756 206,756 206,756 205,285 199,912 204,999 0.14%
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 11.29% 6.69% 23.19% 23.75% 27.50% 14.01% 9.80% -
ROE 8.21% 0.02% 3.96% 6.31% 11.78% 0.00% 2.56% -
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 66.15 18.43 14.97 24.73 36.02 24.49 17.95 24.27%
EPS 7.47 1.25 3.28 5.17 9.31 3.47 1.74 27.47%
DPS 0.00 1.00 2.00 0.00 1.00 2.85 1.52 -
NAPS 0.91 83.00 0.83 0.82 0.79 0.00 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 42.40 11.81 9.60 15.86 22.92 15.18 11.41 24.44%
EPS 4.79 0.80 2.11 3.31 5.93 2.15 1.11 27.58%
DPS 0.00 0.64 1.28 0.00 0.64 1.77 0.97 -
NAPS 0.5833 53.2054 0.5321 0.5256 0.5028 0.00 0.4322 5.12%
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 0.88 4.94 4.77 2.30 1.42 1.72 1.45 -7.98%
P/EPS 7.76 72.93 21.77 11.02 5.48 12.10 14.93 -10.32%
EY 12.88 1.37 4.59 9.07 18.25 8.27 6.70 11.50%
DY 0.00 1.10 2.80 0.00 1.96 6.79 5.85 -
P/NAPS 0.64 0.01 0.86 0.70 0.65 0.00 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 0.83 4.48 4.01 2.39 1.36 2.16 1.39 -8.23%
P/EPS 7.36 66.11 18.27 11.41 5.26 15.27 14.36 -10.53%
EY 13.58 1.51 5.47 8.76 19.00 6.55 6.97 11.75%
DY 0.00 1.21 3.33 0.00 2.04 5.38 6.08 -
P/NAPS 0.60 0.01 0.72 0.72 0.62 0.00 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