[ALAM] YoY TTM Result on 30-Sep-2010 [#3]

Stock
[ALAM] ALAM MARITIM RESOURCES BHD
Announcement Date
26-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- -16.86%
YoY- -18.84%
Quarter Report
Latest QR
Upcoming QR
ALAM's Result
ALAM's Financial Summary
View:
Show?
TTM Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 533,669 424,559 258,816 322,039 349,169 305,839 243,329 13.97%
PBT 90,801 39,082 -59,762 91,751 121,146 93,110 62,015 6.55%
Tax -1,386 -1,870 15,691 -6,869 -16,357 -15,822 -17,536 -34.46%
NP 89,415 37,212 -44,071 84,882 104,789 77,288 44,479 12.33%
-
NP to SH 85,441 38,623 -39,734 82,612 101,788 70,772 41,443 12.80%
-
Tax Rate 1.53% 4.78% - 7.49% 13.50% 16.99% 28.28% -
Total Cost 444,254 387,347 302,887 237,157 244,380 228,551 198,850 14.32%
-
Net Worth 602,027 511,071 482,258 743,916 449,417 343,240 164,176 24.15%
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Div - - - - 4,949 4,842 2,407 -
Div Payout % - - - - 4.86% 6.84% 5.81% -
Equity
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 602,027 511,071 482,258 743,916 449,417 343,240 164,176 24.15%
NOSH 802,703 774,350 790,588 743,916 493,865 483,437 164,176 30.24%
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin 16.75% 8.76% -17.03% 26.36% 30.01% 25.27% 18.28% -
ROE 14.19% 7.56% -8.24% 11.11% 22.65% 20.62% 25.24% -
Per Share
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 66.48 54.83 32.74 43.29 70.70 63.26 148.21 -12.49%
EPS 10.64 4.99 -5.03 11.11 20.61 14.64 25.24 -13.39%
DPS 0.00 0.00 0.00 0.00 1.00 1.00 1.47 -
NAPS 0.75 0.66 0.61 1.00 0.91 0.71 1.00 -4.67%
Adjusted Per Share Value based on latest NOSH - 743,916
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 34.77 27.66 16.86 20.98 22.75 19.92 15.85 13.97%
EPS 5.57 2.52 -2.59 5.38 6.63 4.61 2.70 12.81%
DPS 0.00 0.00 0.00 0.00 0.32 0.32 0.16 -
NAPS 0.3922 0.3329 0.3142 0.4846 0.2928 0.2236 0.107 24.14%
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 -
Price 1.44 0.51 0.72 1.07 1.85 1.79 2.65 -
P/RPS 2.17 0.93 2.20 2.47 2.62 2.83 1.79 3.25%
P/EPS 13.53 10.22 -14.33 9.64 8.98 12.23 10.50 4.31%
EY 7.39 9.78 -6.98 10.38 11.14 8.18 9.53 -4.14%
DY 0.00 0.00 0.00 0.00 0.54 0.56 0.55 -
P/NAPS 1.92 0.77 1.18 1.07 2.03 2.52 2.65 -5.22%
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 19/11/13 30/11/12 21/11/11 26/11/10 17/11/09 26/11/08 27/11/07 -
Price 1.51 0.69 0.75 1.12 1.83 0.83 2.43 -
P/RPS 2.27 1.26 2.29 2.59 2.59 1.31 1.64 5.56%
P/EPS 14.19 13.83 -14.92 10.09 8.88 5.67 9.63 6.66%
EY 7.05 7.23 -6.70 9.92 11.26 17.64 10.39 -6.25%
DY 0.00 0.00 0.00 0.00 0.55 1.21 0.60 -
P/NAPS 2.01 1.05 1.23 1.12 2.01 1.17 2.43 -3.11%

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