[ALAM] YoY TTM Result on 31-Dec-2011 [#4]

Stock
[ALAM] ALAM MARITIM RESOURCES BHD
Announcement Date
28-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- 133.36%
YoY- 285.02%
Quarter Report
Latest QR
Upcoming QR
ALAM's Result
ALAM's Financial Summary
View:
Show?
TTM Result
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Revenue 396,729 466,796 502,389 308,124 242,192 375,232 322,854 3.49%
PBT 67,154 73,699 55,916 14,190 -17,960 131,898 100,711 -6.52%
Tax -6,505 -1,061 -208 -880 9,827 -13,111 -20,404 -17.34%
NP 60,649 72,638 55,708 13,310 -8,133 118,787 80,307 -4.56%
-
NP to SH 61,321 67,122 58,264 13,255 -7,164 114,060 78,236 -3.97%
-
Tax Rate 9.69% 1.44% 0.37% 6.20% - 9.94% 20.26% -
Total Cost 336,080 394,158 446,681 294,814 250,325 256,445 242,547 5.58%
-
Net Worth 832,014 628,044 522,252 456,659 496,170 462,124 375,572 14.16%
Dividend
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Div - - - - - 4,949 4,842 -
Div Payout % - - - - - 4.34% 6.19% -
Equity
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Net Worth 832,014 628,044 522,252 456,659 496,170 462,124 375,572 14.16%
NOSH 924,460 826,374 779,481 773,999 826,950 491,621 494,173 10.99%
Ratio Analysis
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
NP Margin 15.29% 15.56% 11.09% 4.32% -3.36% 31.66% 24.87% -
ROE 7.37% 10.69% 11.16% 2.90% -1.44% 24.68% 20.83% -
Per Share
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 42.91 56.49 64.45 39.81 29.29 76.33 65.33 -6.76%
EPS 6.63 8.12 7.47 1.71 -0.87 23.20 15.83 -13.49%
DPS 0.00 0.00 0.00 0.00 0.00 1.00 0.98 -
NAPS 0.90 0.76 0.67 0.59 0.60 0.94 0.76 2.85%
Adjusted Per Share Value based on latest NOSH - 773,999
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 25.90 30.47 32.80 20.11 15.81 24.50 21.08 3.48%
EPS 4.00 4.38 3.80 0.87 -0.47 7.45 5.11 -3.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.32 0.32 -
NAPS 0.5432 0.41 0.3409 0.2981 0.3239 0.3017 0.2452 14.16%
Price Multiplier on Financial Quarter End Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 -
Price 0.63 1.57 0.68 0.76 0.99 1.88 0.62 -
P/RPS 1.47 2.78 1.06 1.91 3.38 2.46 0.95 7.54%
P/EPS 9.50 19.33 9.10 44.38 -114.28 8.10 3.92 15.88%
EY 10.53 5.17 10.99 2.25 -0.88 12.34 25.53 -13.71%
DY 0.00 0.00 0.00 0.00 0.00 0.53 1.58 -
P/NAPS 0.70 2.07 1.01 1.29 1.65 2.00 0.82 -2.60%
Price Multiplier on Announcement Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 27/02/15 27/02/14 28/02/13 28/02/12 28/02/11 25/02/10 19/02/09 -
Price 0.76 1.49 0.825 0.77 1.00 1.77 0.71 -
P/RPS 1.77 2.64 1.28 1.93 3.41 2.32 1.09 8.41%
P/EPS 11.46 18.34 11.04 44.96 -115.43 7.63 4.48 16.93%
EY 8.73 5.45 9.06 2.22 -0.87 13.11 22.30 -14.46%
DY 0.00 0.00 0.00 0.00 0.00 0.56 1.38 -
P/NAPS 0.84 1.96 1.23 1.31 1.67 1.88 0.93 -1.68%

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