[ALAM] QoQ Annualized Quarter Result on 30-Sep-2008 [#3]

Stock
[ALAM] ALAM MARITIM RESOURCES BHD
Announcement Date
26-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- 18.13%
YoY- 57.95%
Quarter Report
Latest QR
Upcoming QR
ALAM's Result
ALAM's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 304,022 285,352 322,854 305,165 253,434 220,488 249,900 13.97%
PBT 134,752 135,532 100,711 100,294 81,144 60,572 68,523 57.02%
Tax -23,118 -20,424 -20,404 -22,270 -16,326 -9,348 -12,516 50.59%
NP 111,634 115,108 80,307 78,024 64,818 51,224 56,007 58.44%
-
NP to SH 103,926 106,768 78,237 72,122 61,056 44,728 50,926 60.95%
-
Tax Rate 17.16% 15.07% 20.26% 22.20% 20.12% 15.43% 18.27% -
Total Cost 192,388 170,244 242,547 227,141 188,616 169,264 193,893 -0.51%
-
Net Worth 430,550 405,322 372,273 346,492 319,282 301,427 129,172 123.30%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div 4,948 9,885 - - 4,837 9,723 - -
Div Payout % 4.76% 9.26% - - 7.92% 21.74% - -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 430,550 405,322 372,273 346,492 319,282 301,427 129,172 123.30%
NOSH 494,885 494,296 489,833 488,018 483,761 486,173 215,286 74.26%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 36.72% 40.34% 24.87% 25.57% 25.58% 23.23% 22.41% -
ROE 24.14% 26.34% 21.02% 20.82% 19.12% 14.84% 39.42% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 61.43 57.73 65.91 62.53 52.39 45.35 116.08 -34.59%
EPS 21.00 21.60 16.00 14.80 12.60 9.20 11.40 50.32%
DPS 1.00 2.00 0.00 0.00 1.00 2.00 0.00 -
NAPS 0.87 0.82 0.76 0.71 0.66 0.62 0.60 28.13%
Adjusted Per Share Value based on latest NOSH - 483,437
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 19.81 18.59 21.03 19.88 16.51 14.36 16.28 13.99%
EPS 6.77 6.96 5.10 4.70 3.98 2.91 3.32 60.87%
DPS 0.32 0.64 0.00 0.00 0.32 0.63 0.00 -
NAPS 0.2805 0.2641 0.2425 0.2257 0.208 0.1964 0.0842 123.21%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 1.44 0.74 0.62 1.79 2.00 2.05 2.47 -
P/RPS 2.34 1.28 0.94 2.86 3.82 4.52 2.13 6.47%
P/EPS 6.86 3.43 3.88 12.11 15.85 22.28 10.44 -24.43%
EY 14.58 29.19 25.76 8.26 6.31 4.49 9.58 32.34%
DY 0.69 2.70 0.00 0.00 0.50 0.98 0.00 -
P/NAPS 1.66 0.90 0.82 2.52 3.03 3.31 4.12 -45.47%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 19/08/09 25/05/09 19/02/09 26/11/08 11/08/08 20/05/08 28/02/08 -
Price 1.61 1.22 0.71 0.83 2.00 2.10 2.12 -
P/RPS 2.62 2.11 1.08 1.33 3.82 4.63 1.83 27.05%
P/EPS 7.67 5.65 4.45 5.62 15.85 22.83 8.96 -9.85%
EY 13.04 17.70 22.50 17.81 6.31 4.38 11.16 10.94%
DY 0.62 1.64 0.00 0.00 0.50 0.95 0.00 -
P/NAPS 1.85 1.49 0.93 1.17 3.03 3.39 3.53 -35.02%

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