[ALAM] QoQ TTM Result on 31-Dec-2014 [#4]

Stock
[ALAM] ALAM MARITIM RESOURCES BHD
Announcement Date
27-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Dec-2014 [#4]
Profit Trend
QoQ- 7.55%
YoY- -8.64%
Quarter Report
Latest QR
Upcoming QR
ALAM's Result
ALAM's Financial Summary
View:
Show?
TTM Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 360,934 388,799 391,284 396,729 389,531 441,556 452,727 -14.00%
PBT 49,442 47,001 61,757 67,154 60,242 63,214 63,806 -15.62%
Tax -6,347 -4,263 -7,666 -6,505 -2,285 -1,891 44 -
NP 43,095 42,738 54,091 60,649 57,957 61,323 63,850 -23.03%
-
NP to SH 43,061 42,952 54,322 61,321 57,015 59,700 60,463 -20.23%
-
Tax Rate 12.84% 9.07% 12.41% 9.69% 3.79% 2.99% -0.07% -
Total Cost 317,839 346,061 337,193 336,080 331,574 380,233 388,877 -12.57%
-
Net Worth 868,993 850,504 841,259 832,014 0 0 625,122 24.53%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 868,993 850,504 841,259 832,014 0 0 625,122 24.53%
NOSH 924,460 924,460 924,460 924,460 924,460 924,460 801,439 9.97%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 11.94% 10.99% 13.82% 15.29% 14.88% 13.89% 14.10% -
ROE 4.96% 5.05% 6.46% 7.37% 0.00% 0.00% 9.67% -
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 39.04 42.06 42.33 42.91 42.14 52.87 56.49 -21.81%
EPS 4.66 4.65 5.88 6.63 6.17 7.15 7.54 -27.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.94 0.92 0.91 0.90 0.00 0.00 0.78 13.23%
Adjusted Per Share Value based on latest NOSH - 924,460
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 23.56 25.38 25.54 25.90 25.43 28.83 29.55 -14.00%
EPS 2.81 2.80 3.55 4.00 3.72 3.90 3.95 -20.29%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5673 0.5552 0.5492 0.5432 0.00 0.00 0.4081 24.53%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 0.46 0.535 0.675 0.63 1.30 1.57 1.41 -
P/RPS 1.18 1.27 1.59 1.47 3.09 2.97 2.50 -39.35%
P/EPS 9.88 11.51 11.49 9.50 21.08 21.97 18.69 -34.59%
EY 10.13 8.68 8.71 10.53 4.74 4.55 5.35 52.99%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.58 0.74 0.70 0.00 0.00 1.81 -58.11%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 25/11/15 25/08/15 21/05/15 27/02/15 20/11/14 21/08/14 27/05/14 -
Price 0.47 0.395 0.655 0.76 0.81 1.45 1.54 -
P/RPS 1.20 0.94 1.55 1.77 1.92 2.74 2.73 -42.15%
P/EPS 10.09 8.50 11.15 11.46 13.13 20.29 20.41 -37.45%
EY 9.91 11.76 8.97 8.73 7.61 4.93 4.90 59.85%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.43 0.72 0.84 0.00 0.00 1.97 -59.87%

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