[ALAM] QoQ TTM Result on 31-Dec-2007 [#4]

Stock
[ALAM] ALAM MARITIM RESOURCES BHD
Announcement Date
28-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- 22.88%
YoY- 15.29%
Quarter Report
Latest QR
Upcoming QR
ALAM's Result
ALAM's Financial Summary
View:
Show?
TTM Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 305,839 266,204 243,157 249,901 243,329 222,691 213,027 27.18%
PBT 93,110 77,809 67,798 68,523 62,015 55,108 76,719 13.73%
Tax -15,822 -12,752 -10,418 -12,517 -17,536 -15,072 -20,579 -16.03%
NP 77,288 65,057 57,380 56,006 44,479 40,036 56,140 23.68%
-
NP to SH 70,772 61,163 51,950 50,926 41,443 37,093 54,332 19.21%
-
Tax Rate 16.99% 16.39% 15.37% 18.27% 28.28% 27.35% 26.82% -
Total Cost 228,551 201,147 185,777 193,895 198,850 182,655 156,887 28.42%
-
Net Worth 343,240 318,367 301,427 218,843 164,176 163,435 163,838 63.50%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div 4,842 4,842 2,430 - 2,407 2,407 2,407 59.15%
Div Payout % 6.84% 7.92% 4.68% - 5.81% 6.49% 4.43% -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 343,240 318,367 301,427 218,843 164,176 163,435 163,838 63.50%
NOSH 483,437 482,375 486,173 364,739 164,176 163,435 163,838 105.31%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 25.27% 24.44% 23.60% 22.41% 18.28% 17.98% 26.35% -
ROE 20.62% 19.21% 17.23% 23.27% 25.24% 22.70% 33.16% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 63.26 55.19 50.01 68.51 148.21 136.26 130.02 -38.05%
EPS 14.64 12.68 10.69 13.96 25.24 22.70 33.16 -41.93%
DPS 1.00 1.00 0.50 0.00 1.47 1.47 1.47 -22.59%
NAPS 0.71 0.66 0.62 0.60 1.00 1.00 1.00 -20.36%
Adjusted Per Share Value based on latest NOSH - 364,739
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 19.92 17.34 15.84 16.28 15.85 14.51 13.88 27.14%
EPS 4.61 3.98 3.38 3.32 2.70 2.42 3.54 19.19%
DPS 0.32 0.32 0.16 0.00 0.16 0.16 0.16 58.53%
NAPS 0.2236 0.2074 0.1964 0.1426 0.107 0.1065 0.1067 63.53%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 1.79 2.00 2.05 2.47 2.65 2.17 1.87 -
P/RPS 2.83 3.62 4.10 3.61 1.79 1.59 1.44 56.70%
P/EPS 12.23 15.77 19.18 17.69 10.50 9.56 5.64 67.29%
EY 8.18 6.34 5.21 5.65 9.53 10.46 17.73 -40.20%
DY 0.56 0.50 0.24 0.00 0.55 0.68 0.79 -20.44%
P/NAPS 2.52 3.03 3.31 4.12 2.65 2.17 1.87 21.93%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 26/11/08 11/08/08 20/05/08 28/02/08 27/11/07 28/08/07 16/05/07 -
Price 0.83 2.00 2.10 2.12 2.43 2.29 1.98 -
P/RPS 1.31 3.62 4.20 3.09 1.64 1.68 1.52 -9.41%
P/EPS 5.67 15.77 19.65 15.18 9.63 10.09 5.97 -3.36%
EY 17.64 6.34 5.09 6.59 10.39 9.91 16.75 3.50%
DY 1.21 0.50 0.24 0.00 0.60 0.64 0.74 38.66%
P/NAPS 1.17 3.03 3.39 3.53 2.43 2.29 1.98 -29.51%

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