[ALAM] YoY TTM Result on 30-Sep-2009 [#3]

Stock
[ALAM] ALAM MARITIM RESOURCES BHD
Announcement Date
17-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 2.12%
YoY- 43.83%
Quarter Report
Latest QR
Upcoming QR
ALAM's Result
ALAM's Financial Summary
View:
Show?
TTM Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 424,559 258,816 322,039 349,169 305,839 243,329 80,768 31.82%
PBT 39,082 -59,762 91,751 121,146 93,110 62,015 49,470 -3.84%
Tax -1,870 15,691 -6,869 -16,357 -15,822 -17,536 -12,005 -26.62%
NP 37,212 -44,071 84,882 104,789 77,288 44,479 37,465 -0.11%
-
NP to SH 38,623 -39,734 82,612 101,788 70,772 41,443 36,977 0.72%
-
Tax Rate 4.78% - 7.49% 13.50% 16.99% 28.28% 24.27% -
Total Cost 387,347 302,887 237,157 244,380 228,551 198,850 43,303 44.02%
-
Net Worth 511,071 482,258 743,916 449,417 343,240 164,176 148,722 22.82%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - - 4,949 4,842 2,407 - -
Div Payout % - - - 4.86% 6.84% 5.81% - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 511,071 482,258 743,916 449,417 343,240 164,176 148,722 22.82%
NOSH 774,350 790,588 743,916 493,865 483,437 164,176 154,919 30.72%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 8.76% -17.03% 26.36% 30.01% 25.27% 18.28% 46.39% -
ROE 7.56% -8.24% 11.11% 22.65% 20.62% 25.24% 24.86% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 54.83 32.74 43.29 70.70 63.26 148.21 52.14 0.84%
EPS 4.99 -5.03 11.11 20.61 14.64 25.24 23.87 -22.94%
DPS 0.00 0.00 0.00 1.00 1.00 1.47 0.00 -
NAPS 0.66 0.61 1.00 0.91 0.71 1.00 0.96 -6.04%
Adjusted Per Share Value based on latest NOSH - 493,865
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 27.72 16.90 21.02 22.79 19.97 15.88 5.27 31.84%
EPS 2.52 -2.59 5.39 6.64 4.62 2.71 2.41 0.74%
DPS 0.00 0.00 0.00 0.32 0.32 0.16 0.00 -
NAPS 0.3336 0.3148 0.4856 0.2934 0.2241 0.1072 0.0971 22.81%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 0.51 0.72 1.07 1.85 1.79 2.65 1.11 -
P/RPS 0.93 2.20 2.47 2.62 2.83 1.79 2.13 -12.88%
P/EPS 10.22 -14.33 9.64 8.98 12.23 10.50 4.65 14.01%
EY 9.78 -6.98 10.38 11.14 8.18 9.53 21.50 -12.29%
DY 0.00 0.00 0.00 0.54 0.56 0.55 0.00 -
P/NAPS 0.77 1.18 1.07 2.03 2.52 2.65 1.16 -6.59%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 30/11/12 21/11/11 26/11/10 17/11/09 26/11/08 27/11/07 - -
Price 0.69 0.75 1.12 1.83 0.83 2.43 0.00 -
P/RPS 1.26 2.29 2.59 2.59 1.31 1.64 0.00 -
P/EPS 13.83 -14.92 10.09 8.88 5.67 9.63 0.00 -
EY 7.23 -6.70 9.92 11.26 17.64 10.39 0.00 -
DY 0.00 0.00 0.00 0.55 1.21 0.60 0.00 -
P/NAPS 1.05 1.23 1.12 2.01 1.17 2.43 0.00 -

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