[ALAM] YoY Quarter Result on 30-Sep-2012 [#3]

Stock
[ALAM] ALAM MARITIM RESOURCES BHD
Announcement Date
30-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- -3.97%
YoY- 15.23%
Quarter Report
Latest QR
Upcoming QR
ALAM's Result
ALAM's Financial Summary
View:
Show?
Quarter Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 99,999 127,864 179,889 116,322 116,027 67,699 103,178 -0.51%
PBT 22,827 20,386 23,358 15,899 14,881 12,527 28,280 -3.50%
Tax -3,066 -982 -588 -1,116 -555 -1,697 -1,097 18.67%
NP 19,761 19,404 22,770 14,783 14,326 10,830 27,183 -5.17%
-
NP to SH 19,097 18,988 21,673 15,487 13,440 8,927 25,681 -4.81%
-
Tax Rate 13.43% 4.82% 2.52% 7.02% 3.73% 13.55% 3.88% -
Total Cost 80,238 108,460 157,119 101,539 101,701 56,869 75,995 0.90%
-
Net Worth 868,993 822,770 602,027 511,071 482,258 743,916 449,417 11.61%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 868,993 822,770 602,027 511,071 482,258 743,916 449,417 11.61%
NOSH 924,460 924,460 802,703 774,350 790,588 743,916 493,865 11.00%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 19.76% 15.18% 12.66% 12.71% 12.35% 16.00% 26.35% -
ROE 2.20% 2.31% 3.60% 3.03% 2.79% 1.20% 5.71% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 10.82 13.83 22.41 15.02 14.68 9.10 20.89 -10.38%
EPS 2.40 2.10 2.70 2.00 1.70 1.20 5.20 -12.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.94 0.89 0.75 0.66 0.61 1.00 0.91 0.54%
Adjusted Per Share Value based on latest NOSH - 774,350
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 6.53 8.35 11.74 7.59 7.57 4.42 6.74 -0.52%
EPS 1.25 1.24 1.41 1.01 0.88 0.58 1.68 -4.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5673 0.5371 0.393 0.3336 0.3148 0.4856 0.2934 11.61%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 0.46 1.30 1.44 0.51 0.72 1.07 1.85 -
P/RPS 4.25 9.40 6.43 3.40 4.91 11.76 8.86 -11.51%
P/EPS 22.27 63.29 53.33 25.50 42.35 89.17 35.58 -7.50%
EY 4.49 1.58 1.87 3.92 2.36 1.12 2.81 8.12%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 1.46 1.92 0.77 1.18 1.07 2.03 -21.08%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 25/11/15 20/11/14 19/11/13 30/11/12 21/11/11 26/11/10 17/11/09 -
Price 0.47 0.81 1.51 0.69 0.75 1.12 1.83 -
P/RPS 4.35 5.86 6.74 4.59 5.11 12.31 8.76 -11.00%
P/EPS 22.75 39.44 55.93 34.50 44.12 93.33 35.19 -7.00%
EY 4.40 2.54 1.79 2.90 2.27 1.07 2.84 7.56%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.91 2.01 1.05 1.23 1.12 2.01 -20.68%

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