[ALAM] YoY TTM Result on 30-Jun-2012 [#2]

Stock
[ALAM] ALAM MARITIM RESOURCES BHD
Announcement Date
13-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- 33.5%
YoY- 182.66%
Quarter Report
Latest QR
Upcoming QR
ALAM's Result
ALAM's Financial Summary
View:
Show?
TTM Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 388,799 441,556 470,102 424,264 210,488 357,518 348,148 1.85%
PBT 47,001 63,214 83,342 38,064 -62,116 107,504 127,515 -15.31%
Tax -4,263 -1,891 -1,914 -1,309 14,549 -6,269 -23,800 -24.91%
NP 42,738 61,323 81,428 36,755 -47,567 101,235 103,715 -13.73%
-
NP to SH 42,952 59,700 79,255 36,576 -44,247 99,366 99,671 -13.08%
-
Tax Rate 9.07% 2.99% 2.30% 3.44% - 5.83% 18.66% -
Total Cost 346,061 380,233 388,674 387,509 258,055 256,283 244,433 5.96%
-
Net Worth 850,504 0 0 516,095 455,611 507,757 431,093 11.98%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div - - - - - - 4,949 -
Div Payout % - - - - - - 4.97% -
Equity
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 850,504 0 0 516,095 455,611 507,757 431,093 11.98%
NOSH 924,460 924,460 795,486 806,400 772,222 507,757 495,509 10.94%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin 10.99% 13.89% 17.32% 8.66% -22.60% 28.32% 29.79% -
ROE 5.05% 0.00% 0.00% 7.09% -9.71% 19.57% 23.12% -
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 42.06 52.87 59.10 52.61 27.26 70.41 70.26 -8.19%
EPS 4.65 7.15 9.96 4.54 -5.73 19.57 20.11 -21.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.00 -
NAPS 0.92 0.00 0.00 0.64 0.59 1.00 0.87 0.93%
Adjusted Per Share Value based on latest NOSH - 806,400
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 25.38 28.83 30.69 27.70 13.74 23.34 22.73 1.85%
EPS 2.80 3.90 5.17 2.39 -2.89 6.49 6.51 -13.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.32 -
NAPS 0.5552 0.00 0.00 0.3369 0.2974 0.3315 0.2814 11.98%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 0.535 1.57 1.38 0.54 0.99 1.80 1.44 -
P/RPS 1.27 2.97 2.34 1.03 3.63 2.56 2.05 -7.66%
P/EPS 11.51 21.97 13.85 11.91 -17.28 9.20 7.16 8.22%
EY 8.68 4.55 7.22 8.40 -5.79 10.87 13.97 -7.62%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.69 -
P/NAPS 0.58 0.00 0.00 0.84 1.68 1.80 1.66 -16.06%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 25/08/15 21/08/14 20/08/13 13/08/12 22/08/11 26/08/10 19/08/09 -
Price 0.395 1.45 1.49 0.50 0.78 1.17 1.61 -
P/RPS 0.94 2.74 2.52 0.95 2.86 1.66 2.29 -13.78%
P/EPS 8.50 20.29 14.96 11.02 -13.61 5.98 8.00 1.01%
EY 11.76 4.93 6.69 9.07 -7.35 16.73 12.49 -0.99%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.62 -
P/NAPS 0.43 0.00 0.00 0.78 1.32 1.17 1.85 -21.57%

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