[BERTAM] YoY TTM Result on 31-Dec-2007 [#4]

Stock
[BERTAM] BERTAM ALLIANCE BHD
Announcement Date
26-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- 186.64%
YoY- 149.29%
Quarter Report
Latest QR
Upcoming QR
BERTAM's Result
BERTAM's Financial Summary
View:
Show?
TTM Result
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Revenue 60,274 39,760 45,182 52,962 34,509 64,012 49,399 3.37%
PBT 17,388 4,188 5,788 3,610 -9,888 5,825 452 83.68%
Tax -2,118 26 -284 683 1,179 -1,535 17 -
NP 15,270 4,214 5,504 4,293 -8,709 4,290 469 78.64%
-
NP to SH 14,810 4,269 5,504 4,293 -8,709 4,290 469 77.73%
-
Tax Rate 12.18% -0.62% 4.91% -18.92% - 26.35% -3.76% -
Total Cost 45,004 35,546 39,678 48,669 43,218 59,722 48,930 -1.38%
-
Net Worth 153,215 140,412 139,211 139,742 134,480 145,234 140,184 1.49%
Dividend
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Div 2,998 2,704 3,116 3,128 - - - -
Div Payout % 20.25% 63.36% 56.63% 72.88% - - - -
Equity
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Net Worth 153,215 140,412 139,211 139,742 134,480 145,234 140,184 1.49%
NOSH 207,048 206,488 207,777 208,571 206,892 207,478 206,153 0.07%
Ratio Analysis
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
NP Margin 25.33% 10.60% 12.18% 8.11% -25.24% 6.70% 0.95% -
ROE 9.67% 3.04% 3.95% 3.07% -6.48% 2.95% 0.33% -
Per Share
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 29.11 19.26 21.75 25.39 16.68 30.85 23.96 3.29%
EPS 7.15 2.07 2.65 2.06 -4.21 2.07 0.23 77.27%
DPS 1.45 1.31 1.50 1.50 0.00 0.00 0.00 -
NAPS 0.74 0.68 0.67 0.67 0.65 0.70 0.68 1.41%
Adjusted Per Share Value based on latest NOSH - 208,571
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 12.46 8.22 9.34 10.95 7.13 13.23 10.21 3.37%
EPS 3.06 0.88 1.14 0.89 -1.80 0.89 0.10 76.81%
DPS 0.62 0.56 0.64 0.65 0.00 0.00 0.00 -
NAPS 0.3167 0.2902 0.2877 0.2888 0.278 0.3002 0.2898 1.48%
Price Multiplier on Financial Quarter End Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 -
Price 0.65 0.25 0.19 0.40 0.23 0.21 0.30 -
P/RPS 2.23 1.30 0.87 1.58 1.38 0.68 1.25 10.12%
P/EPS 9.09 12.09 7.17 19.43 -5.46 10.16 131.87 -35.95%
EY 11.00 8.27 13.94 5.15 -18.30 9.85 0.76 56.07%
DY 2.23 5.24 7.89 3.75 0.00 0.00 0.00 -
P/NAPS 0.88 0.37 0.28 0.60 0.35 0.30 0.44 12.24%
Price Multiplier on Announcement Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 25/02/11 12/03/10 25/02/09 26/02/08 27/02/07 20/02/06 23/02/05 -
Price 0.69 0.27 0.19 0.38 0.34 0.25 0.28 -
P/RPS 2.37 1.40 0.87 1.50 2.04 0.81 1.17 12.47%
P/EPS 9.65 13.06 7.17 18.46 -8.08 12.09 123.08 -34.56%
EY 10.37 7.66 13.94 5.42 -12.38 8.27 0.81 52.92%
DY 2.10 4.85 7.89 3.95 0.00 0.00 0.00 -
P/NAPS 0.93 0.40 0.28 0.57 0.52 0.36 0.41 14.61%

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