[ALAM] YoY Annualized Quarter Result on 30-Sep-2009 [#3]

Stock
[ALAM] ALAM MARITIM RESOURCES BHD
Announcement Date
17-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- -0.39%
YoY- 43.54%
Quarter Report
Latest QR
Upcoming QR
ALAM's Result
ALAM's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 446,740 291,493 269,328 340,252 305,165 230,580 191,677 15.13%
PBT 51,466 18,274 74,012 127,541 100,294 67,512 77,128 -6.51%
Tax -2,056 -733 -6,948 -16,874 -22,270 -17,862 -19,801 -31.41%
NP 49,410 17,541 67,064 110,666 78,024 49,649 57,326 -2.44%
-
NP to SH 51,990 18,197 63,198 103,525 72,122 45,661 56,968 -1.51%
-
Tax Rate 3.99% 4.01% 9.39% 13.23% 22.20% 26.46% 25.67% -
Total Cost 397,329 273,952 202,264 229,585 227,141 180,930 134,350 19.78%
-
Net Worth 514,707 489,722 585,172 450,038 346,492 202,214 139,989 24.21%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 514,707 489,722 585,172 450,038 346,492 202,214 139,989 24.21%
NOSH 779,860 802,823 585,172 494,547 488,018 163,076 145,822 32.20%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 11.06% 6.02% 24.90% 32.52% 25.57% 21.53% 29.91% -
ROE 10.10% 3.72% 10.80% 23.00% 20.82% 22.58% 40.69% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 57.28 36.31 46.03 68.80 62.53 141.39 131.45 -12.91%
EPS 6.67 2.27 10.80 20.93 14.80 28.00 39.07 -25.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.66 0.61 1.00 0.91 0.71 1.24 0.96 -6.04%
Adjusted Per Share Value based on latest NOSH - 493,865
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 29.16 19.03 17.58 22.21 19.92 15.05 12.51 15.13%
EPS 3.39 1.19 4.13 6.76 4.71 2.98 3.72 -1.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.336 0.3197 0.382 0.2938 0.2262 0.132 0.0914 24.20%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 0.51 0.72 1.07 1.85 1.79 2.65 1.11 -
P/RPS 0.89 1.98 2.32 2.69 2.86 1.87 0.84 0.96%
P/EPS 7.65 31.76 9.91 8.84 12.11 9.46 2.84 17.93%
EY 13.07 3.15 10.09 11.32 8.26 10.57 35.20 -15.20%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 1.18 1.07 2.03 2.52 2.14 1.16 -6.59%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 30/11/12 21/11/11 26/11/10 17/11/09 26/11/08 27/11/07 16/11/06 -
Price 0.69 0.75 1.12 1.83 0.83 2.43 1.29 -
P/RPS 1.20 2.07 2.43 2.66 1.33 1.72 0.98 3.42%
P/EPS 10.35 33.09 10.37 8.74 5.62 8.68 3.30 20.96%
EY 9.66 3.02 9.64 11.44 17.81 11.52 30.28 -17.32%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.05 1.23 1.12 2.01 1.17 1.96 1.34 -3.97%

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