[ALAM] YoY Annualized Quarter Result on 30-Jun-2010 [#2]

Stock
[ALAM] ALAM MARITIM RESOURCES BHD
Announcement Date
26-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- -6.23%
YoY- -25.96%
Quarter Report
Latest QR
Upcoming QR
ALAM's Result
ALAM's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 334,094 437,466 205,186 268,594 304,022 253,434 220,828 7.13%
PBT 110,180 45,400 -2,348 85,964 134,752 81,144 62,572 9.87%
Tax -2,972 -850 12 -7,028 -23,118 -16,326 -15,856 -24.33%
NP 107,208 44,550 -2,336 78,936 111,634 64,818 46,716 14.83%
-
NP to SH 103,366 47,012 420 76,944 103,926 61,056 40,582 16.84%
-
Tax Rate 2.70% 1.87% - 8.18% 17.16% 20.12% 25.34% -
Total Cost 226,886 392,916 207,522 189,658 192,388 188,616 174,112 4.50%
-
Net Worth 571,645 501,461 484,127 506,210 430,550 319,282 188,300 20.31%
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div - - - 7,593 4,948 4,837 - -
Div Payout % - - - 9.87% 4.76% 7.92% - -
Equity
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 571,645 501,461 484,127 506,210 430,550 319,282 188,300 20.31%
NOSH 783,075 783,533 820,555 506,210 494,885 483,761 162,328 29.95%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin 32.09% 10.18% -1.14% 29.39% 36.72% 25.58% 21.15% -
ROE 18.08% 9.38% 0.09% 15.20% 24.14% 19.12% 21.55% -
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 42.66 55.83 25.01 53.06 61.43 52.39 136.04 -17.56%
EPS 13.20 6.00 0.00 15.20 21.00 12.60 25.00 -10.08%
DPS 0.00 0.00 0.00 1.50 1.00 1.00 0.00 -
NAPS 0.73 0.64 0.59 1.00 0.87 0.66 1.16 -7.42%
Adjusted Per Share Value based on latest NOSH - 507,757
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 21.77 28.50 13.37 17.50 19.81 16.51 14.39 7.13%
EPS 6.73 3.06 0.03 5.01 6.77 3.98 2.64 16.86%
DPS 0.00 0.00 0.00 0.49 0.32 0.32 0.00 -
NAPS 0.3724 0.3267 0.3154 0.3298 0.2805 0.208 0.1227 20.30%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 -
Price 1.38 0.54 0.99 1.80 1.44 2.00 2.17 -
P/RPS 3.23 0.97 3.96 3.39 2.34 3.82 1.60 12.40%
P/EPS 10.45 9.00 1,934.17 11.84 6.86 15.85 8.68 3.13%
EY 9.57 11.11 0.05 8.44 14.58 6.31 11.52 -3.04%
DY 0.00 0.00 0.00 0.83 0.69 0.50 0.00 -
P/NAPS 1.89 0.84 1.68 1.80 1.66 3.03 1.87 0.17%
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 20/08/13 13/08/12 22/08/11 26/08/10 19/08/09 11/08/08 28/08/07 -
Price 1.49 0.50 0.78 1.17 1.61 2.00 2.29 -
P/RPS 3.49 0.90 3.12 2.21 2.62 3.82 1.68 12.94%
P/EPS 11.29 8.33 1,523.89 7.70 7.67 15.85 9.16 3.54%
EY 8.86 12.00 0.07 12.99 13.04 6.31 10.92 -3.42%
DY 0.00 0.00 0.00 1.28 0.62 0.50 0.00 -
P/NAPS 2.04 0.78 1.32 1.17 1.85 3.03 1.97 0.58%

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