[ALAM] QoQ Cumulative Quarter Result on 31-Mar-2009 [#1]

Stock
[ALAM] ALAM MARITIM RESOURCES BHD
Announcement Date
25-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -65.88%
YoY- 138.71%
Quarter Report
Latest QR
Upcoming QR
ALAM's Result
ALAM's Financial Summary
View:
Show?
Cumulative Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 348,917 255,189 152,011 71,338 322,854 228,874 126,717 96.09%
PBT 112,525 95,656 67,376 33,883 100,711 75,221 40,572 97.03%
Tax -17,158 -12,656 -11,559 -5,106 -20,404 -16,703 -8,163 63.86%
NP 95,367 83,000 55,817 28,777 80,307 58,518 32,409 104.94%
-
NP to SH 91,280 77,644 51,963 26,692 78,237 54,092 30,528 107.13%
-
Tax Rate 15.25% 13.23% 17.16% 15.07% 20.26% 22.21% 20.12% -
Total Cost 253,550 172,189 96,194 42,561 242,547 170,356 94,308 93.00%
-
Net Worth 466,756 450,038 430,550 405,322 372,273 346,492 319,282 28.71%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - - 2,474 2,471 - - 2,418 -
Div Payout % - - 4.76% 9.26% - - 7.92% -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 466,756 450,038 430,550 405,322 372,273 346,492 319,282 28.71%
NOSH 496,549 494,547 494,885 494,296 489,833 488,018 483,761 1.74%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 27.33% 32.52% 36.72% 40.34% 24.87% 25.57% 25.58% -
ROE 19.56% 17.25% 12.07% 6.59% 21.02% 15.61% 9.56% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 70.27 51.60 30.72 14.43 65.91 46.90 26.19 92.74%
EPS 18.30 15.70 10.50 5.40 16.00 11.10 6.30 103.18%
DPS 0.00 0.00 0.50 0.50 0.00 0.00 0.50 -
NAPS 0.94 0.91 0.87 0.82 0.76 0.71 0.66 26.50%
Adjusted Per Share Value based on latest NOSH - 494,296
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 22.78 16.66 9.92 4.66 21.08 14.94 8.27 96.13%
EPS 5.96 5.07 3.39 1.74 5.11 3.53 1.99 107.36%
DPS 0.00 0.00 0.16 0.16 0.00 0.00 0.16 -
NAPS 0.3047 0.2938 0.2811 0.2646 0.243 0.2262 0.2084 28.73%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 1.88 1.85 1.44 0.74 0.62 1.79 2.00 -
P/RPS 2.68 3.59 4.69 5.13 0.94 3.82 7.64 -50.16%
P/EPS 10.23 11.78 13.71 13.70 3.88 16.15 31.69 -52.84%
EY 9.78 8.49 7.29 7.30 25.76 6.19 3.16 111.93%
DY 0.00 0.00 0.35 0.68 0.00 0.00 0.25 -
P/NAPS 2.00 2.03 1.66 0.90 0.82 2.52 3.03 -24.13%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 25/02/10 17/11/09 19/08/09 25/05/09 19/02/09 26/11/08 11/08/08 -
Price 1.77 1.83 1.61 1.22 0.71 0.83 2.00 -
P/RPS 2.52 3.55 5.24 8.45 1.08 1.77 7.64 -52.16%
P/EPS 9.63 11.66 15.33 22.59 4.45 7.49 31.69 -54.70%
EY 10.39 8.58 6.52 4.43 22.50 13.35 3.16 120.63%
DY 0.00 0.00 0.31 0.41 0.00 0.00 0.25 -
P/NAPS 1.88 2.01 1.85 1.49 0.93 1.17 3.03 -27.19%

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