[ALAM] QoQ Cumulative Quarter Result on 31-Dec-2013 [#4]

Stock
[ALAM] ALAM MARITIM RESOURCES BHD
Announcement Date
27-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- 1.3%
YoY- 27.53%
Quarter Report
Latest QR
Upcoming QR
ALAM's Result
ALAM's Financial Summary
View:
Show?
Cumulative Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 289,069 161,206 79,154 447,397 346,936 167,047 93,223 112.49%
PBT 60,026 39,642 15,170 78,662 78,447 55,090 25,063 78.91%
Tax -3,943 -2,961 40 -4,160 -2,073 -1,486 -1,065 139.13%
NP 56,083 36,681 15,210 74,502 76,374 53,604 23,998 76.01%
-
NP to SH 55,303 36,316 15,590 74,305 73,355 51,683 22,249 83.39%
-
Tax Rate 6.57% 7.47% -0.26% 5.29% 2.64% 2.70% 4.25% -
Total Cost 232,986 124,525 63,944 372,895 270,562 113,443 69,225 124.41%
-
Net Worth 822,770 726,669 625,122 601,731 591,572 571,645 556,224 29.79%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 822,770 726,669 625,122 601,731 591,572 571,645 556,224 29.79%
NOSH 924,460 924,460 801,439 791,752 788,763 783,075 794,607 10.60%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 19.40% 22.75% 19.22% 16.65% 22.01% 32.09% 25.74% -
ROE 6.72% 5.00% 2.49% 12.35% 12.40% 9.04% 4.00% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 31.27 19.30 9.88 56.51 43.98 21.33 11.73 92.14%
EPS 6.50 4.40 1.90 9.40 9.30 6.60 2.80 75.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.89 0.87 0.78 0.76 0.75 0.73 0.70 17.34%
Adjusted Per Share Value based on latest NOSH - 826,374
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 18.87 10.52 5.17 29.21 22.65 10.91 6.09 112.39%
EPS 3.61 2.37 1.02 4.85 4.79 3.37 1.45 83.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5371 0.4744 0.4081 0.3928 0.3862 0.3732 0.3631 29.79%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 1.30 1.57 1.41 1.57 1.44 1.38 0.925 -
P/RPS 4.16 8.13 14.28 2.78 3.27 6.47 7.88 -34.65%
P/EPS 21.73 36.11 72.48 16.73 15.48 20.91 33.04 -24.35%
EY 4.60 2.77 1.38 5.98 6.46 4.78 3.03 32.05%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.46 1.80 1.81 2.07 1.92 1.89 1.32 6.94%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 20/11/14 21/08/14 27/05/14 27/02/14 19/11/13 20/08/13 27/05/13 -
Price 0.81 1.45 1.54 1.49 1.51 1.49 1.25 -
P/RPS 2.59 7.51 15.59 2.64 3.43 6.98 10.65 -61.00%
P/EPS 13.54 33.35 79.17 15.88 16.24 22.58 44.64 -54.82%
EY 7.39 3.00 1.26 6.30 6.16 4.43 2.24 121.45%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.91 1.67 1.97 1.96 2.01 2.04 1.79 -36.27%

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