[ALAM] YoY TTM Result on 31-Dec-2012 [#4]

Stock
[ALAM] ALAM MARITIM RESOURCES BHD
Announcement Date
28-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 50.85%
YoY- 339.56%
Quarter Report
Latest QR
Upcoming QR
ALAM's Result
ALAM's Financial Summary
View:
Show?
TTM Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 350,222 396,729 466,796 502,389 308,124 242,192 375,232 -1.14%
PBT -19,818 67,154 73,699 55,916 14,190 -17,960 131,898 -
Tax 65,629 -6,505 -1,061 -208 -880 9,827 -13,111 -
NP 45,811 60,649 72,638 55,708 13,310 -8,133 118,787 -14.67%
-
NP to SH 45,475 61,321 67,122 58,264 13,255 -7,164 114,060 -14.20%
-
Tax Rate - 9.69% 1.44% 0.37% 6.20% - 9.94% -
Total Cost 304,411 336,080 394,158 446,681 294,814 250,325 256,445 2.89%
-
Net Worth 831,606 832,014 628,044 522,252 456,659 496,170 462,124 10.28%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div - - - - - - 4,949 -
Div Payout % - - - - - - 4.34% -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 831,606 832,014 628,044 522,252 456,659 496,170 462,124 10.28%
NOSH 924,460 924,460 826,374 779,481 773,999 826,950 491,621 11.09%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 13.08% 15.29% 15.56% 11.09% 4.32% -3.36% 31.66% -
ROE 5.47% 7.37% 10.69% 11.16% 2.90% -1.44% 24.68% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 40.01 42.91 56.49 64.45 39.81 29.29 76.33 -10.20%
EPS 5.19 6.63 8.12 7.47 1.71 -0.87 23.20 -22.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.00 -
NAPS 0.95 0.90 0.76 0.67 0.59 0.60 0.94 0.17%
Adjusted Per Share Value based on latest NOSH - 779,481
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 22.86 25.90 30.47 32.80 20.11 15.81 24.50 -1.14%
EPS 2.97 4.00 4.38 3.80 0.87 -0.47 7.45 -14.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.32 -
NAPS 0.5429 0.5432 0.41 0.3409 0.2981 0.3239 0.3017 10.28%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 0.425 0.63 1.57 0.68 0.76 0.99 1.88 -
P/RPS 1.06 1.47 2.78 1.06 1.91 3.38 2.46 -13.08%
P/EPS 8.18 9.50 19.33 9.10 44.38 -114.28 8.10 0.16%
EY 12.22 10.53 5.17 10.99 2.25 -0.88 12.34 -0.16%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.53 -
P/NAPS 0.45 0.70 2.07 1.01 1.29 1.65 2.00 -22.00%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 29/02/16 27/02/15 27/02/14 28/02/13 28/02/12 28/02/11 25/02/10 -
Price 0.36 0.76 1.49 0.825 0.77 1.00 1.77 -
P/RPS 0.90 1.77 2.64 1.28 1.93 3.41 2.32 -14.59%
P/EPS 6.93 11.46 18.34 11.04 44.96 -115.43 7.63 -1.59%
EY 14.43 8.73 5.45 9.06 2.22 -0.87 13.11 1.61%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.56 -
P/NAPS 0.38 0.84 1.96 1.23 1.31 1.67 1.88 -23.38%

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