[ALAM] QoQ Cumulative Quarter Result on 31-Dec-2006 [#4]

Stock
[ALAM] ALAM MARITIM RESOURCES BHD
Announcement Date
22-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 15.78%
YoY--%
Quarter Report
Latest QR
Upcoming QR
ALAM's Result
ALAM's Financial Summary
View:
Show?
Cumulative Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 172,935 110,414 61,866 214,153 143,758 101,874 0 -
PBT 50,634 31,286 15,868 68,920 57,846 45,404 0 -
Tax -13,397 -7,928 -4,436 -18,700 -14,851 -12,283 0 -
NP 37,237 23,358 11,432 50,220 42,995 33,121 0 -
-
NP to SH 34,246 20,291 10,158 49,468 42,726 33,121 0 -
-
Tax Rate 26.46% 25.34% 27.96% 27.13% 25.67% 27.05% - -
Total Cost 135,698 87,056 50,434 163,933 100,763 68,753 0 -
-
Net Worth 202,214 188,300 178,584 159,329 139,989 99,842 0 -
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div - - 2,457 2,276 - - - -
Div Payout % - - 24.19% 4.60% - - - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 202,214 188,300 178,584 159,329 139,989 99,842 0 -
NOSH 163,076 162,328 163,838 151,742 145,822 133,122 0 -
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 21.53% 21.15% 18.48% 23.45% 29.91% 32.51% 0.00% -
ROE 16.94% 10.78% 5.69% 31.05% 30.52% 33.17% 0.00% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 106.05 68.02 37.76 141.13 98.58 76.53 0.00 -
EPS 21.00 12.50 6.20 32.60 29.30 24.88 0.00 -
DPS 0.00 0.00 1.50 1.50 0.00 0.00 0.00 -
NAPS 1.24 1.16 1.09 1.05 0.96 0.75 0.00 -
Adjusted Per Share Value based on latest NOSH - 160,523
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 11.29 7.21 4.04 13.98 9.38 6.65 0.00 -
EPS 2.24 1.32 0.66 3.23 2.79 2.16 0.00 -
DPS 0.00 0.00 0.16 0.15 0.00 0.00 0.00 -
NAPS 0.132 0.1229 0.1166 0.104 0.0914 0.0652 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 - - -
Price 2.65 2.17 1.87 1.57 1.11 0.00 0.00 -
P/RPS 2.50 3.19 4.95 1.11 1.13 0.00 0.00 -
P/EPS 12.62 17.36 30.16 4.82 3.79 0.00 0.00 -
EY 7.92 5.76 3.32 20.76 26.40 0.00 0.00 -
DY 0.00 0.00 0.80 0.96 0.00 0.00 0.00 -
P/NAPS 2.14 1.87 1.72 1.50 1.16 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 27/11/07 28/08/07 16/05/07 22/02/07 16/11/06 18/07/06 - -
Price 2.43 2.29 1.98 1.85 1.29 0.00 0.00 -
P/RPS 2.29 3.37 5.24 1.31 1.31 0.00 0.00 -
P/EPS 11.57 18.32 31.94 5.67 4.40 0.00 0.00 -
EY 8.64 5.46 3.13 17.62 22.71 0.00 0.00 -
DY 0.00 0.00 0.76 0.81 0.00 0.00 0.00 -
P/NAPS 1.96 1.97 1.82 1.76 1.34 0.00 0.00 -

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