[ALAM] YoY Quarter Result on 31-Mar-2010 [#1]

Stock
[ALAM] ALAM MARITIM RESOURCES BHD
Announcement Date
27-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- -43.67%
YoY- -23.15%
Quarter Report
Latest QR
Upcoming QR
ALAM's Result
ALAM's Financial Summary
View:
Show?
Quarter Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 93,223 55,292 34,688 66,869 71,338 55,122 61,866 7.06%
PBT 25,063 7,536 -6,728 25,071 33,883 15,143 15,868 7.90%
Tax -1,065 -531 -646 -3,379 -5,106 -2,337 -4,436 -21.14%
NP 23,998 7,005 -7,374 21,692 28,777 12,806 11,432 13.14%
-
NP to SH 22,249 7,379 -7,385 20,513 26,692 11,182 10,158 13.94%
-
Tax Rate 4.25% 7.05% - 13.48% 15.07% 15.43% 27.96% -
Total Cost 69,225 48,287 42,062 45,177 42,561 42,316 50,434 5.41%
-
Net Worth 556,224 508,331 488,230 462,735 405,322 301,427 178,584 20.82%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div - - - 3,577 2,471 2,430 2,457 -
Div Payout % - - - 17.44% 9.26% 21.74% 24.19% -
Equity
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 556,224 508,331 488,230 462,735 405,322 301,427 178,584 20.82%
NOSH 794,607 819,888 820,555 477,046 494,296 486,173 163,838 30.07%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin 25.74% 12.67% -21.26% 32.44% 40.34% 23.23% 18.48% -
ROE 4.00% 1.45% -1.51% 4.43% 6.59% 3.71% 5.69% -
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 11.73 6.74 4.23 14.02 14.43 11.34 37.76 -17.68%
EPS 2.80 0.90 -0.90 4.30 5.40 2.30 6.20 -12.39%
DPS 0.00 0.00 0.00 0.75 0.50 0.50 1.50 -
NAPS 0.70 0.62 0.595 0.97 0.82 0.62 1.09 -7.10%
Adjusted Per Share Value based on latest NOSH - 477,046
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 6.09 3.61 2.26 4.37 4.66 3.60 4.04 7.07%
EPS 1.45 0.48 -0.48 1.34 1.74 0.73 0.66 14.00%
DPS 0.00 0.00 0.00 0.23 0.16 0.16 0.16 -
NAPS 0.3631 0.3318 0.3187 0.3021 0.2646 0.1968 0.1166 20.82%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 0.925 0.73 1.03 1.82 0.74 2.05 1.87 -
P/RPS 7.88 10.82 24.36 12.98 5.13 18.08 4.95 8.04%
P/EPS 33.04 81.11 -114.44 42.33 13.70 89.13 30.16 1.53%
EY 3.03 1.23 -0.87 2.36 7.30 1.12 3.32 -1.51%
DY 0.00 0.00 0.00 0.41 0.68 0.24 0.80 -
P/NAPS 1.32 1.18 1.73 1.88 0.90 3.31 1.72 -4.31%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 27/05/13 22/05/12 27/05/11 27/05/10 25/05/09 20/05/08 16/05/07 -
Price 1.25 0.52 1.05 1.64 1.22 2.10 1.98 -
P/RPS 10.65 7.71 24.84 11.70 8.45 18.52 5.24 12.53%
P/EPS 44.64 57.78 -116.67 38.14 22.59 91.30 31.94 5.73%
EY 2.24 1.73 -0.86 2.62 4.43 1.10 3.13 -5.41%
DY 0.00 0.00 0.00 0.46 0.41 0.24 0.76 -
P/NAPS 1.79 0.84 1.76 1.69 1.49 3.39 1.82 -0.27%

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