[ALAM] QoQ TTM Result on 31-Dec-2008 [#4]

Stock
[ALAM] ALAM MARITIM RESOURCES BHD
Announcement Date
19-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- 10.55%
YoY- 53.63%
Quarter Report
Latest QR
Upcoming QR
ALAM's Result
ALAM's Financial Summary
View:
Show?
TTM Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 349,169 348,148 339,070 322,854 305,839 266,204 243,157 27.25%
PBT 121,146 127,515 119,451 100,711 93,110 77,809 67,798 47.20%
Tax -16,357 -23,800 -23,173 -20,404 -15,822 -12,752 -10,418 35.04%
NP 104,789 103,715 96,278 80,307 77,288 65,057 57,380 49.35%
-
NP to SH 101,788 99,671 93,746 78,236 70,772 61,163 51,950 56.51%
-
Tax Rate 13.50% 18.66% 19.40% 20.26% 16.99% 16.39% 15.37% -
Total Cost 244,380 244,433 242,792 242,547 228,551 201,147 185,777 20.03%
-
Net Worth 449,417 431,093 405,322 375,572 343,240 318,367 301,427 30.47%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div 4,949 4,949 4,883 4,842 4,842 4,842 2,430 60.60%
Div Payout % 4.86% 4.97% 5.21% 6.19% 6.84% 7.92% 4.68% -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 449,417 431,093 405,322 375,572 343,240 318,367 301,427 30.47%
NOSH 493,865 495,509 494,296 494,173 483,437 482,375 486,173 1.05%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 30.01% 29.79% 28.39% 24.87% 25.27% 24.44% 23.60% -
ROE 22.65% 23.12% 23.13% 20.83% 20.62% 19.21% 17.23% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 70.70 70.26 68.60 65.33 63.26 55.19 50.01 25.93%
EPS 20.61 20.11 18.97 15.83 14.64 12.68 10.69 54.84%
DPS 1.00 1.00 0.99 0.98 1.00 1.00 0.50 58.67%
NAPS 0.91 0.87 0.82 0.76 0.71 0.66 0.62 29.12%
Adjusted Per Share Value based on latest NOSH - 494,173
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 22.79 22.73 22.13 21.08 19.97 17.38 15.87 27.25%
EPS 6.64 6.51 6.12 5.11 4.62 3.99 3.39 56.48%
DPS 0.32 0.32 0.32 0.32 0.32 0.32 0.16 58.67%
NAPS 0.2934 0.2814 0.2646 0.2452 0.2241 0.2078 0.1968 30.47%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 1.85 1.44 0.74 0.62 1.79 2.00 2.05 -
P/RPS 2.62 2.05 1.08 0.95 2.83 3.62 4.10 -25.78%
P/EPS 8.98 7.16 3.90 3.92 12.23 15.77 19.18 -39.67%
EY 11.14 13.97 25.63 25.53 8.18 6.34 5.21 65.89%
DY 0.54 0.69 1.34 1.58 0.56 0.50 0.24 71.62%
P/NAPS 2.03 1.66 0.90 0.82 2.52 3.03 3.31 -27.79%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 17/11/09 19/08/09 25/05/09 19/02/09 26/11/08 11/08/08 20/05/08 -
Price 1.83 1.61 1.22 0.71 0.83 2.00 2.10 -
P/RPS 2.59 2.29 1.78 1.09 1.31 3.62 4.20 -27.52%
P/EPS 8.88 8.00 6.43 4.48 5.67 15.77 19.65 -41.08%
EY 11.26 12.49 15.55 22.30 17.64 6.34 5.09 69.69%
DY 0.55 0.62 0.81 1.38 1.21 0.50 0.24 73.73%
P/NAPS 2.01 1.85 1.49 0.93 1.17 3.03 3.39 -29.40%

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