[ALAM] QoQ TTM Result on 30-Jun-2014 [#2]

Stock
[ALAM] ALAM MARITIM RESOURCES BHD
Announcement Date
21-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- -1.26%
YoY- -24.67%
Quarter Report
Latest QR
Upcoming QR
ALAM's Result
ALAM's Financial Summary
View:
Show?
TTM Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 391,284 396,729 389,531 441,556 452,727 466,796 533,669 -18.70%
PBT 61,757 67,154 60,242 63,214 63,806 73,699 90,801 -22.67%
Tax -7,666 -6,505 -2,285 -1,891 44 -1,061 -1,386 213.08%
NP 54,091 60,649 57,957 61,323 63,850 72,638 89,415 -28.49%
-
NP to SH 54,322 61,321 57,015 59,700 60,463 67,122 85,441 -26.08%
-
Tax Rate 12.41% 9.69% 3.79% 2.99% -0.07% 1.44% 1.53% -
Total Cost 337,193 336,080 331,574 380,233 388,877 394,158 444,254 -16.80%
-
Net Worth 841,259 832,014 0 0 625,122 628,044 602,027 25.01%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 841,259 832,014 0 0 625,122 628,044 602,027 25.01%
NOSH 924,460 924,460 924,460 924,460 801,439 826,374 802,703 9.88%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 13.82% 15.29% 14.88% 13.89% 14.10% 15.56% 16.75% -
ROE 6.46% 7.37% 0.00% 0.00% 9.67% 10.69% 14.19% -
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 42.33 42.91 42.14 52.87 56.49 56.49 66.48 -26.00%
EPS 5.88 6.63 6.17 7.15 7.54 8.12 10.64 -32.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.91 0.90 0.00 0.00 0.78 0.76 0.75 13.77%
Adjusted Per Share Value based on latest NOSH - 924,460
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 25.54 25.90 25.43 28.83 29.55 30.47 34.84 -18.71%
EPS 3.55 4.00 3.72 3.90 3.95 4.38 5.58 -26.04%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5492 0.5432 0.00 0.00 0.4081 0.41 0.393 25.02%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 0.675 0.63 1.30 1.57 1.41 1.57 1.44 -
P/RPS 1.59 1.47 3.09 2.97 2.50 2.78 2.17 -18.74%
P/EPS 11.49 9.50 21.08 21.97 18.69 19.33 13.53 -10.33%
EY 8.71 10.53 4.74 4.55 5.35 5.17 7.39 11.59%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.70 0.00 0.00 1.81 2.07 1.92 -47.07%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 21/05/15 27/02/15 20/11/14 21/08/14 27/05/14 27/02/14 19/11/13 -
Price 0.655 0.76 0.81 1.45 1.54 1.49 1.51 -
P/RPS 1.55 1.77 1.92 2.74 2.73 2.64 2.27 -22.47%
P/EPS 11.15 11.46 13.13 20.29 20.41 18.34 14.19 -14.86%
EY 8.97 8.73 7.61 4.93 4.90 5.45 7.05 17.43%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.84 0.00 0.00 1.97 1.96 2.01 -49.59%

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