[ALAM] YoY Quarter Result on 30-Jun-2013 [#2]

Stock
[ALAM] ALAM MARITIM RESOURCES BHD
Announcement Date
20-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ-0.0%
YoY- 37.95%
Quarter Report
Latest QR
Upcoming QR
ALAM's Result
ALAM's Financial Summary
View:
Show?
Quarter Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 82,806 79,567 82,052 93,223 163,441 67,905 67,428 3.48%
PBT 6,382 9,715 24,471 25,063 15,164 5,554 17,911 -15.78%
Tax -162 403 -3,000 -1,065 107 30 -1,338 -29.64%
NP 6,220 10,118 21,471 23,998 15,271 5,584 16,573 -15.05%
-
NP to SH 7,057 10,116 21,486 22,249 16,128 6,950 16,756 -13.41%
-
Tax Rate 2.54% -4.15% 12.26% 4.25% -0.71% -0.54% 7.47% -
Total Cost 76,586 69,449 60,581 69,225 148,170 62,321 50,855 7.05%
-
Net Worth 868,993 850,504 726,669 0 516,095 455,611 507,757 9.35%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div - - - - - - 3,808 -
Div Payout % - - - - - - 22.73% -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 868,993 850,504 726,669 0 516,095 455,611 507,757 9.35%
NOSH 924,460 924,460 924,460 795,486 806,400 772,222 507,757 10.49%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 7.51% 12.72% 26.17% 25.74% 9.34% 8.22% 24.58% -
ROE 0.81% 1.19% 2.96% 0.00% 3.13% 1.53% 3.30% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 8.96 8.61 9.82 11.72 20.27 8.79 13.28 -6.34%
EPS 0.80 1.30 2.60 6.50 2.00 0.90 3.30 -21.01%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.75 -
NAPS 0.94 0.92 0.87 0.00 0.64 0.59 1.00 -1.02%
Adjusted Per Share Value based on latest NOSH - 795,486
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 5.41 5.19 5.36 6.09 10.67 4.43 4.40 3.50%
EPS 0.46 0.66 1.40 1.45 1.05 0.45 1.09 -13.38%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.25 -
NAPS 0.5673 0.5552 0.4744 0.00 0.3369 0.2974 0.3315 9.35%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 0.355 0.535 1.57 1.38 0.54 0.99 1.80 -
P/RPS 3.96 6.22 15.98 11.78 2.66 11.26 13.55 -18.52%
P/EPS 46.50 48.89 61.03 49.34 27.00 110.00 54.55 -2.62%
EY 2.15 2.05 1.64 2.03 3.70 0.91 1.83 2.71%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.42 -
P/NAPS 0.38 0.58 1.80 0.00 0.84 1.68 1.80 -22.81%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 24/08/16 25/08/15 21/08/14 20/08/13 13/08/12 22/08/11 26/08/10 -
Price 0.285 0.395 1.45 1.49 0.50 0.78 1.17 -
P/RPS 3.18 4.59 14.76 12.71 2.47 8.87 8.81 -15.60%
P/EPS 37.33 36.10 56.37 53.27 25.00 86.67 35.45 0.86%
EY 2.68 2.77 1.77 1.88 4.00 1.15 2.82 -0.84%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.64 -
P/NAPS 0.30 0.43 1.67 0.00 0.78 1.32 1.17 -20.27%

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