[BERTAM] YoY TTM Result on 31-Mar-2013 [#1]

Stock
[BERTAM] BERTAM ALLIANCE BHD
Announcement Date
22-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -26.95%
YoY- -39.88%
Quarter Report
Latest QR
Upcoming QR
BERTAM's Result
BERTAM's Financial Summary
View:
Show?
TTM Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 116,937 47,549 35,582 27,852 71,653 72,824 36,982 21.12%
PBT 11,170 6,208 4,729 10,727 20,720 21,726 3,662 20.40%
Tax -3,593 -3,130 -1,290 -2,273 -6,213 -2,761 -52 102.43%
NP 7,577 3,078 3,439 8,454 14,507 18,965 3,610 13.13%
-
NP to SH 7,575 3,080 3,489 7,741 12,876 18,029 3,867 11.84%
-
Tax Rate 32.17% 50.42% 27.28% 21.19% 29.99% 12.71% 1.42% -
Total Cost 109,360 44,471 32,143 19,398 57,146 53,859 33,372 21.85%
-
Net Worth 165,404 173,675 171,607 169,539 167,472 156,669 147,333 1.94%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div - - 2,067 4,135 2,052 2,998 2,704 -
Div Payout % - - 59.26% 53.42% 15.94% 16.63% 69.95% -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 165,404 173,675 171,607 169,539 167,472 156,669 147,333 1.94%
NOSH 206,756 206,756 206,756 206,756 206,756 206,143 216,666 -0.77%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 6.48% 6.47% 9.66% 30.35% 20.25% 26.04% 9.76% -
ROE 4.58% 1.77% 2.03% 4.57% 7.69% 11.51% 2.62% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 56.56 23.00 17.21 13.47 34.66 35.33 17.07 22.07%
EPS 3.66 1.49 1.69 3.74 6.23 8.75 1.78 12.75%
DPS 0.00 0.00 1.00 2.00 1.00 1.45 1.25 -
NAPS 0.80 0.84 0.83 0.82 0.81 0.76 0.68 2.74%
Adjusted Per Share Value based on latest NOSH - 206,756
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 36.26 14.74 11.03 8.64 22.22 22.58 11.47 21.12%
EPS 2.35 0.95 1.08 2.40 3.99 5.59 1.20 11.84%
DPS 0.00 0.00 0.64 1.28 0.64 0.93 0.84 -
NAPS 0.5128 0.5385 0.5321 0.5256 0.5192 0.4857 0.4568 1.94%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 0.52 0.73 0.74 0.64 0.82 0.73 0.26 -
P/RPS 0.92 3.17 4.30 4.75 2.37 2.07 1.52 -8.02%
P/EPS 14.19 49.00 43.85 17.09 13.17 8.35 14.57 -0.43%
EY 7.05 2.04 2.28 5.85 7.59 11.98 6.86 0.45%
DY 0.00 0.00 1.35 3.13 1.22 1.99 4.80 -
P/NAPS 0.65 0.87 0.89 0.78 1.01 0.96 0.38 9.35%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 26/05/16 15/05/15 27/05/14 22/05/13 23/05/12 20/05/11 26/05/10 -
Price 0.48 0.71 1.04 0.715 0.64 0.93 0.26 -
P/RPS 0.85 3.09 6.04 5.31 1.85 2.63 1.52 -9.22%
P/EPS 13.10 47.66 61.63 19.10 10.28 10.63 14.57 -1.75%
EY 7.63 2.10 1.62 5.24 9.73 9.40 6.86 1.78%
DY 0.00 0.00 0.96 2.80 1.56 1.56 4.80 -
P/NAPS 0.60 0.85 1.25 0.87 0.79 1.22 0.38 7.90%

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