[ALAM] QoQ Annualized Quarter Result on 31-Dec-2012 [#4]

Stock
[ALAM] ALAM MARITIM RESOURCES BHD
Announcement Date
28-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 12.07%
YoY- 328.67%
Quarter Report
Latest QR
Upcoming QR
ALAM's Result
ALAM's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 462,581 334,094 372,892 502,390 446,740 437,466 221,168 63.47%
PBT 104,596 110,180 100,252 55,919 51,466 45,400 30,144 129.02%
Tax -2,764 -2,972 -4,260 -210 -2,056 -850 -2,124 19.17%
NP 101,832 107,208 95,992 55,709 49,410 44,550 28,020 136.19%
-
NP to SH 97,806 103,366 88,996 58,265 51,990 47,012 29,516 122.10%
-
Tax Rate 2.64% 2.70% 4.25% 0.38% 3.99% 1.87% 7.05% -
Total Cost 360,749 226,886 276,900 446,681 397,329 392,916 193,148 51.60%
-
Net Worth 591,572 571,645 556,224 529,300 514,707 501,461 508,331 10.62%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 591,572 571,645 556,224 529,300 514,707 501,461 508,331 10.62%
NOSH 788,763 783,075 794,607 790,000 779,860 783,533 819,888 -2.54%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 22.01% 32.09% 25.74% 11.09% 11.06% 10.18% 12.67% -
ROE 16.53% 18.08% 16.00% 11.01% 10.10% 9.38% 5.81% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 58.65 42.66 46.93 63.59 57.28 55.83 26.98 67.73%
EPS 12.40 13.20 11.20 3.00 6.67 6.00 3.60 127.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.75 0.73 0.70 0.67 0.66 0.64 0.62 13.51%
Adjusted Per Share Value based on latest NOSH - 779,481
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 30.20 21.81 24.34 32.80 29.16 28.56 14.44 63.46%
EPS 6.38 6.75 5.81 3.80 3.39 3.07 1.93 121.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3862 0.3732 0.3631 0.3455 0.336 0.3274 0.3318 10.64%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 1.44 1.38 0.925 0.68 0.51 0.54 0.73 -
P/RPS 2.46 3.23 1.97 1.07 0.89 0.97 2.71 -6.24%
P/EPS 11.61 10.45 8.26 9.22 7.65 9.00 20.28 -31.03%
EY 8.61 9.57 12.11 10.85 13.07 11.11 4.93 44.97%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.92 1.89 1.32 1.01 0.77 0.84 1.18 38.29%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 19/11/13 20/08/13 27/05/13 28/02/13 30/11/12 13/08/12 22/05/12 -
Price 1.51 1.49 1.25 0.825 0.69 0.50 0.52 -
P/RPS 2.57 3.49 2.66 1.30 1.20 0.90 1.93 21.01%
P/EPS 12.18 11.29 11.16 11.19 10.35 8.33 14.44 -10.71%
EY 8.21 8.86 8.96 8.94 9.66 12.00 6.92 12.05%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.01 2.04 1.79 1.23 1.05 0.78 0.84 78.80%

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