[ALAM] YoY Annualized Quarter Result on 30-Sep-2010 [#3]

Stock
[ALAM] ALAM MARITIM RESOURCES BHD
Announcement Date
26-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- -17.86%
YoY- -38.95%
Quarter Report
Latest QR
Upcoming QR
ALAM's Result
ALAM's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 462,581 446,740 291,493 269,328 340,252 305,165 230,580 12.29%
PBT 104,596 51,466 18,274 74,012 127,541 100,294 67,512 7.56%
Tax -2,764 -2,056 -733 -6,948 -16,874 -22,270 -17,862 -26.70%
NP 101,832 49,410 17,541 67,064 110,666 78,024 49,649 12.70%
-
NP to SH 97,806 51,990 18,197 63,198 103,525 72,122 45,661 13.52%
-
Tax Rate 2.64% 3.99% 4.01% 9.39% 13.23% 22.20% 26.46% -
Total Cost 360,749 397,329 273,952 202,264 229,585 227,141 180,930 12.17%
-
Net Worth 591,572 514,707 489,722 585,172 450,038 346,492 202,214 19.57%
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 591,572 514,707 489,722 585,172 450,038 346,492 202,214 19.57%
NOSH 788,763 779,860 802,823 585,172 494,547 488,018 163,076 30.01%
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin 22.01% 11.06% 6.02% 24.90% 32.52% 25.57% 21.53% -
ROE 16.53% 10.10% 3.72% 10.80% 23.00% 20.82% 22.58% -
Per Share
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 58.65 57.28 36.31 46.03 68.80 62.53 141.39 -13.62%
EPS 12.40 6.67 2.27 10.80 20.93 14.80 28.00 -12.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.75 0.66 0.61 1.00 0.91 0.71 1.24 -8.03%
Adjusted Per Share Value based on latest NOSH - 743,916
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 30.20 29.16 19.03 17.58 22.21 19.92 15.05 12.29%
EPS 6.38 3.39 1.19 4.13 6.76 4.71 2.98 13.51%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3862 0.336 0.3197 0.382 0.2938 0.2262 0.132 19.57%
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 -
Price 1.44 0.51 0.72 1.07 1.85 1.79 2.65 -
P/RPS 2.46 0.89 1.98 2.32 2.69 2.86 1.87 4.67%
P/EPS 11.61 7.65 31.76 9.91 8.84 12.11 9.46 3.46%
EY 8.61 13.07 3.15 10.09 11.32 8.26 10.57 -3.35%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.92 0.77 1.18 1.07 2.03 2.52 2.14 -1.79%
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 19/11/13 30/11/12 21/11/11 26/11/10 17/11/09 26/11/08 27/11/07 -
Price 1.51 0.69 0.75 1.12 1.83 0.83 2.43 -
P/RPS 2.57 1.20 2.07 2.43 2.66 1.33 1.72 6.91%
P/EPS 12.18 10.35 33.09 10.37 8.74 5.62 8.68 5.80%
EY 8.21 9.66 3.02 9.64 11.44 17.81 11.52 -5.48%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.01 1.05 1.23 1.12 2.01 1.17 1.96 0.42%

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