[ALAM] YoY Quarter Result on 31-Dec-2009 [#4]

Stock
[ALAM] ALAM MARITIM RESOURCES BHD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 41.8%
YoY- 50.83%
Quarter Report
Latest QR
Upcoming QR
ALAM's Result
ALAM's Financial Summary
View:
Show?
Quarter Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 167,334 89,504 51,978 120,043 93,980 76,965 70,395 15.50%
PBT 17,317 483 -57,831 36,242 25,490 17,889 11,074 7.72%
Tax 1,332 -330 9,811 -455 -3,701 881 -3,849 -
NP 18,649 153 -48,020 35,787 21,789 18,770 7,225 17.10%
-
NP to SH 19,270 -371 -49,617 36,416 24,144 16,680 6,742 19.10%
-
Tax Rate -7.69% 68.32% - 1.26% 14.52% -4.92% 34.76% -
Total Cost 148,685 89,351 99,998 84,256 72,191 58,195 63,170 15.31%
-
Net Worth 522,252 456,659 496,170 462,124 375,572 218,843 168,549 20.72%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div - - - - - - 2,407 -
Div Payout % - - - - - - 35.71% -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 522,252 456,659 496,170 462,124 375,572 218,843 168,549 20.72%
NOSH 779,481 773,999 826,950 491,621 494,173 364,739 160,523 30.09%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 11.14% 0.17% -92.39% 29.81% 23.18% 24.39% 10.26% -
ROE 3.69% -0.08% -10.00% 7.88% 6.43% 7.62% 4.00% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 21.47 11.56 6.29 24.42 19.02 21.10 43.85 -11.21%
EPS 2.00 0.00 -6.00 7.20 4.90 3.70 4.20 -11.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.50 -
NAPS 0.67 0.59 0.60 0.94 0.76 0.60 1.05 -7.20%
Adjusted Per Share Value based on latest NOSH - 491,621
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 10.92 5.84 3.39 7.84 6.14 5.02 4.60 15.48%
EPS 1.26 -0.02 -3.24 2.38 1.58 1.09 0.44 19.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.16 -
NAPS 0.3409 0.2981 0.3239 0.3017 0.2452 0.1429 0.11 20.72%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 0.68 0.76 0.99 1.88 0.62 2.47 1.57 -
P/RPS 3.17 6.57 15.75 7.70 3.26 11.71 3.58 -2.00%
P/EPS 27.51 -1,585.55 -16.50 25.38 12.69 54.01 37.38 -4.97%
EY 3.64 -0.06 -6.06 3.94 7.88 1.85 2.68 5.23%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.96 -
P/NAPS 1.01 1.29 1.65 2.00 0.82 4.12 1.50 -6.37%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 28/02/13 28/02/12 28/02/11 25/02/10 19/02/09 28/02/08 22/02/07 -
Price 0.825 0.77 1.00 1.77 0.71 2.12 1.85 -
P/RPS 3.84 6.66 15.91 7.25 3.73 10.05 4.22 -1.55%
P/EPS 33.37 -1,606.42 -16.67 23.90 14.53 46.36 44.05 -4.51%
EY 3.00 -0.06 -6.00 4.18 6.88 2.16 2.27 4.75%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.81 -
P/NAPS 1.23 1.31 1.67 1.88 0.93 3.53 1.76 -5.79%

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