[ALAM] QoQ Annualized Quarter Result on 31-Mar-2008 [#1]

Stock
[ALAM] ALAM MARITIM RESOURCES BHD
Announcement Date
20-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- -12.17%
YoY- 10.08%
Quarter Report
Latest QR
Upcoming QR
ALAM's Result
ALAM's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 322,854 305,165 253,434 220,488 249,900 230,580 220,828 28.66%
PBT 100,711 100,294 81,144 60,572 68,523 67,512 62,572 37.14%
Tax -20,404 -22,270 -16,326 -9,348 -12,516 -17,862 -15,856 18.21%
NP 80,307 78,024 64,818 51,224 56,007 49,649 46,716 43.26%
-
NP to SH 78,237 72,122 61,056 44,728 50,926 45,661 40,582 54.59%
-
Tax Rate 20.26% 22.20% 20.12% 15.43% 18.27% 26.46% 25.34% -
Total Cost 242,547 227,141 188,616 169,264 193,893 180,930 174,112 24.60%
-
Net Worth 372,273 346,492 319,282 301,427 129,172 202,214 188,300 57.19%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div - - 4,837 9,723 - - - -
Div Payout % - - 7.92% 21.74% - - - -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 372,273 346,492 319,282 301,427 129,172 202,214 188,300 57.19%
NOSH 489,833 488,018 483,761 486,173 215,286 163,076 162,328 108.12%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 24.87% 25.57% 25.58% 23.23% 22.41% 21.53% 21.15% -
ROE 21.02% 20.82% 19.12% 14.84% 39.42% 22.58% 21.55% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 65.91 62.53 52.39 45.35 116.08 141.39 136.04 -38.17%
EPS 16.00 14.80 12.60 9.20 11.40 28.00 25.00 -25.63%
DPS 0.00 0.00 1.00 2.00 0.00 0.00 0.00 -
NAPS 0.76 0.71 0.66 0.62 0.60 1.24 1.16 -24.46%
Adjusted Per Share Value based on latest NOSH - 486,173
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 21.08 19.92 16.54 14.39 16.31 15.05 14.42 28.65%
EPS 5.11 4.71 3.99 2.92 3.32 2.98 2.65 54.61%
DPS 0.00 0.00 0.32 0.63 0.00 0.00 0.00 -
NAPS 0.243 0.2262 0.2084 0.1968 0.0843 0.132 0.1229 57.20%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 0.62 1.79 2.00 2.05 2.47 2.65 2.17 -
P/RPS 0.94 2.86 3.82 4.52 2.13 1.87 1.60 -29.74%
P/EPS 3.88 12.11 15.85 22.28 10.44 9.46 8.68 -41.39%
EY 25.76 8.26 6.31 4.49 9.58 10.57 11.52 70.58%
DY 0.00 0.00 0.50 0.98 0.00 0.00 0.00 -
P/NAPS 0.82 2.52 3.03 3.31 4.12 2.14 1.87 -42.13%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 19/02/09 26/11/08 11/08/08 20/05/08 28/02/08 27/11/07 28/08/07 -
Price 0.71 0.83 2.00 2.10 2.12 2.43 2.29 -
P/RPS 1.08 1.33 3.82 4.63 1.83 1.72 1.68 -25.41%
P/EPS 4.45 5.62 15.85 22.83 8.96 8.68 9.16 -38.06%
EY 22.50 17.81 6.31 4.38 11.16 11.52 10.92 61.56%
DY 0.00 0.00 0.50 0.95 0.00 0.00 0.00 -
P/NAPS 0.93 1.17 3.03 3.39 3.53 1.96 1.97 -39.23%

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