[ALAM] QoQ Quarter Result on 31-Dec-2012 [#4]

Stock
[ALAM] ALAM MARITIM RESOURCES BHD
Announcement Date
28-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 24.43%
YoY- 5294.07%
Quarter Report
Latest QR
Upcoming QR
ALAM's Result
ALAM's Financial Summary
View:
Show?
Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 179,889 93,223 93,223 167,334 116,322 163,441 55,292 119.40%
PBT 23,358 25,063 25,063 17,317 15,899 15,164 7,536 112.43%
Tax -588 -1,065 -1,065 1,332 -1,116 107 -531 7.02%
NP 22,770 23,998 23,998 18,649 14,783 15,271 7,005 119.27%
-
NP to SH 21,673 22,249 22,249 19,270 15,487 16,128 7,379 104.95%
-
Tax Rate 2.52% 4.25% 4.25% -7.69% 7.02% -0.71% 7.05% -
Total Cost 157,119 69,225 69,225 148,685 101,539 148,170 48,287 119.42%
-
Net Worth 602,027 0 556,224 522,252 511,071 516,095 508,331 11.92%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 602,027 0 556,224 522,252 511,071 516,095 508,331 11.92%
NOSH 802,703 795,486 794,607 779,481 774,350 806,400 819,888 -1.40%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 12.66% 25.74% 25.74% 11.14% 12.71% 9.34% 12.67% -
ROE 3.60% 0.00% 4.00% 3.69% 3.03% 3.13% 1.45% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 22.41 11.72 11.73 21.47 15.02 20.27 6.74 122.60%
EPS 2.70 6.50 2.80 2.00 2.00 2.00 0.90 107.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.75 0.00 0.70 0.67 0.66 0.64 0.62 13.51%
Adjusted Per Share Value based on latest NOSH - 779,481
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 11.72 6.07 6.07 10.90 7.58 10.65 3.60 119.50%
EPS 1.41 1.45 1.45 1.26 1.01 1.05 0.48 104.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3922 0.00 0.3624 0.3402 0.3329 0.3362 0.3312 11.91%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 1.44 1.38 0.925 0.68 0.51 0.54 0.73 -
P/RPS 6.43 11.78 7.88 3.17 3.40 2.66 10.82 -29.29%
P/EPS 53.33 49.34 33.04 27.51 25.50 27.00 81.11 -24.36%
EY 1.87 2.03 3.03 3.64 3.92 3.70 1.23 32.18%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.92 0.00 1.32 1.01 0.77 0.84 1.18 38.29%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 19/11/13 20/08/13 27/05/13 28/02/13 30/11/12 13/08/12 22/05/12 -
Price 1.51 1.49 1.25 0.825 0.69 0.50 0.52 -
P/RPS 6.74 12.71 10.65 3.84 4.59 2.47 7.71 -8.56%
P/EPS 55.93 53.27 44.64 33.37 34.50 25.00 57.78 -2.14%
EY 1.79 1.88 2.24 3.00 2.90 4.00 1.73 2.29%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.01 0.00 1.79 1.23 1.05 0.78 0.84 78.80%

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