[ALAM] QoQ TTM 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- 50.85%
YoY- 339.56%
Quarter Report
Latest QR
Upcoming QR
ALAM's Result
ALAM's Financial Summary
View:
Show?
TTM Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 533,669 470,102 540,320 502,389 424,559 424,264 328,728 38.08%
PBT 90,801 83,342 73,443 55,916 39,082 38,064 28,454 116.59%
Tax -1,386 -1,914 -742 -208 -1,870 -1,309 -1,386 0.00%
NP 89,415 81,428 72,701 55,708 37,212 36,755 27,068 121.64%
-
NP to SH 85,441 79,255 73,134 58,264 38,623 36,576 27,398 113.30%
-
Tax Rate 1.53% 2.30% 1.01% 0.37% 4.78% 3.44% 4.87% -
Total Cost 444,254 388,674 467,619 446,681 387,347 387,509 301,660 29.41%
-
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 16.75% 17.32% 13.46% 11.09% 8.76% 8.66% 8.23% -
ROE 14.19% 0.00% 13.15% 11.16% 7.56% 7.09% 5.39% -
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 66.48 59.10 68.00 64.45 54.83 52.61 40.09 40.05%
EPS 10.64 9.96 9.20 7.47 4.99 4.54 3.34 116.35%
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 34.84 30.69 35.27 32.80 27.72 27.70 21.46 38.09%
EPS 5.58 5.17 4.77 3.80 2.52 2.39 1.79 113.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.393 0.00 0.3631 0.3409 0.3336 0.3369 0.3318 11.93%
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 2.17 2.34 1.36 1.06 0.93 1.03 1.82 12.42%
P/EPS 13.53 13.85 10.05 9.10 10.22 11.91 21.85 -27.32%
EY 7.39 7.22 9.95 10.99 9.78 8.40 4.58 37.52%
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 2.27 2.52 1.84 1.28 1.26 0.95 1.30 44.95%
P/EPS 14.19 14.96 13.58 11.04 13.83 11.02 15.56 -5.95%
EY 7.05 6.69 7.36 9.06 7.23 9.07 6.43 6.32%
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