[ALAM] QoQ TTM Result on 30-Jun-2008 [#2]

Stock
[ALAM] ALAM MARITIM RESOURCES BHD
Announcement Date
11-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Jun-2008 [#2]
Profit Trend
QoQ- 17.73%
YoY- 64.89%
Quarter Report
Latest QR
Upcoming QR
ALAM's Result
ALAM's Financial Summary
View:
Show?
TTM Result
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Revenue 339,070 322,854 305,839 266,204 243,157 249,901 243,329 24.73%
PBT 119,451 100,711 93,110 77,809 67,798 68,523 62,015 54.74%
Tax -23,173 -20,404 -15,822 -12,752 -10,418 -12,517 -17,536 20.40%
NP 96,278 80,307 77,288 65,057 57,380 56,006 44,479 67.25%
-
NP to SH 93,746 78,236 70,772 61,163 51,950 50,926 41,443 72.23%
-
Tax Rate 19.40% 20.26% 16.99% 16.39% 15.37% 18.27% 28.28% -
Total Cost 242,792 242,547 228,551 201,147 185,777 193,895 198,850 14.22%
-
Net Worth 405,322 375,572 343,240 318,367 301,427 218,843 164,176 82.56%
Dividend
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Div 4,883 4,842 4,842 4,842 2,430 - 2,407 60.18%
Div Payout % 5.21% 6.19% 6.84% 7.92% 4.68% - 5.81% -
Equity
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Net Worth 405,322 375,572 343,240 318,367 301,427 218,843 164,176 82.56%
NOSH 494,296 494,173 483,437 482,375 486,173 364,739 164,176 108.36%
Ratio Analysis
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
NP Margin 28.39% 24.87% 25.27% 24.44% 23.60% 22.41% 18.28% -
ROE 23.13% 20.83% 20.62% 19.21% 17.23% 23.27% 25.24% -
Per Share
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 68.60 65.33 63.26 55.19 50.01 68.51 148.21 -40.13%
EPS 18.97 15.83 14.64 12.68 10.69 13.96 25.24 -17.32%
DPS 0.99 0.98 1.00 1.00 0.50 0.00 1.47 -23.14%
NAPS 0.82 0.76 0.71 0.66 0.62 0.60 1.00 -12.38%
Adjusted Per Share Value based on latest NOSH - 482,375
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 22.09 21.03 19.92 17.34 15.84 16.28 15.85 24.74%
EPS 6.11 5.10 4.61 3.98 3.38 3.32 2.70 72.28%
DPS 0.32 0.32 0.32 0.32 0.16 0.00 0.16 58.67%
NAPS 0.2641 0.2447 0.2236 0.2074 0.1964 0.1426 0.107 82.53%
Price Multiplier on Financial Quarter End Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 -
Price 0.74 0.62 1.79 2.00 2.05 2.47 2.65 -
P/RPS 1.08 0.95 2.83 3.62 4.10 3.61 1.79 -28.57%
P/EPS 3.90 3.92 12.23 15.77 19.18 17.69 10.50 -48.29%
EY 25.63 25.53 8.18 6.34 5.21 5.65 9.53 93.27%
DY 1.34 1.58 0.56 0.50 0.24 0.00 0.55 80.96%
P/NAPS 0.90 0.82 2.52 3.03 3.31 4.12 2.65 -51.29%
Price Multiplier on Announcement Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 25/05/09 19/02/09 26/11/08 11/08/08 20/05/08 28/02/08 27/11/07 -
Price 1.22 0.71 0.83 2.00 2.10 2.12 2.43 -
P/RPS 1.78 1.09 1.31 3.62 4.20 3.09 1.64 5.60%
P/EPS 6.43 4.48 5.67 15.77 19.65 15.18 9.63 -23.58%
EY 15.55 22.30 17.64 6.34 5.09 6.59 10.39 30.80%
DY 0.81 1.38 1.21 0.50 0.24 0.00 0.60 22.12%
P/NAPS 1.49 0.93 1.17 3.03 3.39 3.53 2.43 -27.80%

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