[ALAM] QoQ Annualized Quarter Result on 30-Jun-2013 [#2]

Stock
[ALAM] ALAM MARITIM RESOURCES BHD
Announcement Date
20-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 16.15%
YoY- 119.87%
Quarter Report
Latest QR
Upcoming QR
ALAM's Result
ALAM's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 316,616 447,397 462,581 334,094 372,892 502,390 446,740 -20.52%
PBT 60,680 78,662 104,596 110,180 100,252 55,919 51,466 11.61%
Tax 160 -4,160 -2,764 -2,972 -4,260 -210 -2,056 -
NP 60,840 74,502 101,832 107,208 95,992 55,709 49,410 14.89%
-
NP to SH 62,360 74,305 97,806 103,366 88,996 58,265 51,990 12.90%
-
Tax Rate -0.26% 5.29% 2.64% 2.70% 4.25% 0.38% 3.99% -
Total Cost 255,776 372,895 360,749 226,886 276,900 446,681 397,329 -25.46%
-
Net Worth 625,122 601,731 591,572 571,645 556,224 529,300 514,707 13.84%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 625,122 601,731 591,572 571,645 556,224 529,300 514,707 13.84%
NOSH 801,439 791,752 788,763 783,075 794,607 790,000 779,860 1.83%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 19.22% 16.65% 22.01% 32.09% 25.74% 11.09% 11.06% -
ROE 9.98% 12.35% 16.53% 18.08% 16.00% 11.01% 10.10% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 39.51 56.51 58.65 42.66 46.93 63.59 57.28 -21.95%
EPS 7.60 9.40 12.40 13.20 11.20 3.00 6.67 9.10%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.78 0.76 0.75 0.73 0.70 0.67 0.66 11.79%
Adjusted Per Share Value based on latest NOSH - 795,486
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 20.67 29.21 30.20 21.81 24.34 32.80 29.16 -20.51%
EPS 4.07 4.85 6.38 6.75 5.81 3.80 3.39 12.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4081 0.3928 0.3862 0.3732 0.3631 0.3455 0.336 13.85%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 1.41 1.57 1.44 1.38 0.925 0.68 0.51 -
P/RPS 3.57 2.78 2.46 3.23 1.97 1.07 0.89 152.66%
P/EPS 18.12 16.73 11.61 10.45 8.26 9.22 7.65 77.78%
EY 5.52 5.98 8.61 9.57 12.11 10.85 13.07 -43.73%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.81 2.07 1.92 1.89 1.32 1.01 0.77 76.88%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 27/05/14 27/02/14 19/11/13 20/08/13 27/05/13 28/02/13 30/11/12 -
Price 1.54 1.49 1.51 1.49 1.25 0.825 0.69 -
P/RPS 3.90 2.64 2.57 3.49 2.66 1.30 1.20 119.56%
P/EPS 19.79 15.88 12.18 11.29 11.16 11.19 10.35 54.11%
EY 5.05 6.30 8.21 8.86 8.96 8.94 9.66 -35.13%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.97 1.96 2.01 2.04 1.79 1.23 1.05 52.17%

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