[ALAM] QoQ Annualized Quarter Result on 31-Mar-2010 [#1]

Stock
[ALAM] ALAM MARITIM RESOURCES BHD
Announcement Date
27-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- -10.11%
YoY- -23.15%
Quarter Report
Latest QR
Upcoming QR
ALAM's Result
ALAM's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 253,974 269,328 268,594 267,476 348,917 340,252 304,022 -11.27%
PBT -2,322 74,012 85,964 100,284 112,525 127,541 134,752 -
Tax 4,600 -6,948 -7,028 -13,516 -17,158 -16,874 -23,118 -
NP 2,278 67,064 78,936 86,768 95,367 110,666 111,634 -92.47%
-
NP to SH -8,237 63,198 76,944 82,052 91,280 103,525 103,926 -
-
Tax Rate - 9.39% 8.18% 13.48% 15.25% 13.23% 17.16% -
Total Cost 251,696 202,264 189,658 180,708 253,550 229,585 192,388 19.56%
-
Net Worth 4,942,200 585,172 506,210 462,735 466,756 450,038 430,550 406.60%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div - - 7,593 14,311 - - 4,948 -
Div Payout % - - 9.87% 17.44% - - 4.76% -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 4,942,200 585,172 506,210 462,735 466,756 450,038 430,550 406.60%
NOSH 8,236,999 585,172 506,210 477,046 496,549 494,547 494,885 548.56%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 0.90% 24.90% 29.39% 32.44% 27.33% 32.52% 36.72% -
ROE -0.17% 10.80% 15.20% 17.73% 19.56% 23.00% 24.14% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 3.08 46.03 53.06 56.07 70.27 68.80 61.43 -86.32%
EPS 0.10 10.80 15.20 17.20 18.30 20.93 21.00 -97.14%
DPS 0.00 0.00 1.50 3.00 0.00 0.00 1.00 -
NAPS 0.60 1.00 1.00 0.97 0.94 0.91 0.87 -21.88%
Adjusted Per Share Value based on latest NOSH - 477,046
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 16.58 17.58 17.53 17.46 22.78 22.21 19.85 -11.27%
EPS -0.54 4.13 5.02 5.36 5.96 6.76 6.78 -
DPS 0.00 0.00 0.50 0.93 0.00 0.00 0.32 -
NAPS 3.2263 0.382 0.3305 0.3021 0.3047 0.2938 0.2811 406.56%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 0.99 1.07 1.80 1.82 1.88 1.85 1.44 -
P/RPS 32.11 2.32 3.39 3.25 2.68 2.69 2.34 470.44%
P/EPS -990.00 9.91 11.84 10.58 10.23 8.84 6.86 -
EY -0.10 10.09 8.44 9.45 9.78 11.32 14.58 -
DY 0.00 0.00 0.83 1.65 0.00 0.00 0.69 -
P/NAPS 1.65 1.07 1.80 1.88 2.00 2.03 1.66 -0.40%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 28/02/11 26/11/10 26/08/10 27/05/10 25/02/10 17/11/09 19/08/09 -
Price 1.00 1.12 1.17 1.64 1.77 1.83 1.61 -
P/RPS 32.43 2.43 2.21 2.92 2.52 2.66 2.62 432.64%
P/EPS -1,000.00 10.37 7.70 9.53 9.63 8.74 7.67 -
EY -0.10 9.64 12.99 10.49 10.39 11.44 13.04 -
DY 0.00 0.00 1.28 1.83 0.00 0.00 0.62 -
P/NAPS 1.67 1.12 1.17 1.69 1.88 2.01 1.85 -6.57%

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