[ALAM] YoY TTM Result on 31-Dec-2015 [#4]

Stock
[ALAM] ALAM MARITIM RESOURCES BHD
Announcement Date
29-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#4]
Profit Trend
QoQ- 5.61%
YoY- -25.84%
Quarter Report
Latest QR
Upcoming QR
ALAM's Result
ALAM's Financial Summary
View:
Show?
TTM Result
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 93,241 159,850 247,463 350,222 396,729 466,796 502,389 -24.46%
PBT -169,748 -145,843 -133,484 -19,818 67,154 73,699 55,916 -
Tax -1,858 -663 -1,263 65,629 -6,505 -1,061 -208 44.02%
NP -171,606 -146,506 -134,747 45,811 60,649 72,638 55,708 -
-
NP to SH -174,843 -147,179 -131,404 45,475 61,321 67,122 58,264 -
-
Tax Rate - - - - 9.69% 1.44% 0.37% -
Total Cost 264,847 306,356 382,210 304,411 336,080 394,158 446,681 -8.33%
-
Net Worth 397,518 351,295 748,813 831,606 832,014 628,044 522,252 -4.44%
Dividend
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Net Worth 397,518 351,295 748,813 831,606 832,014 628,044 522,252 -4.44%
NOSH 924,460 924,460 924,460 924,460 924,460 826,374 779,481 2.88%
Ratio Analysis
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
NP Margin -184.05% -91.65% -54.45% 13.08% 15.29% 15.56% 11.09% -
ROE -43.98% -41.90% -17.55% 5.47% 7.37% 10.69% 11.16% -
Per Share
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 10.09 17.29 26.77 40.01 42.91 56.49 64.45 -26.57%
EPS -18.91 -15.92 -14.21 5.19 6.63 8.12 7.47 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.43 0.38 0.81 0.95 0.90 0.76 0.67 -7.12%
Adjusted Per Share Value based on latest NOSH - 924,460
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 6.09 10.44 16.15 22.86 25.90 30.47 32.80 -24.45%
EPS -11.41 -9.61 -8.58 2.97 4.00 4.38 3.80 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2595 0.2293 0.4888 0.5429 0.5432 0.41 0.3409 -4.44%
Price Multiplier on Financial Quarter End Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 -
Price 0.08 0.18 0.265 0.425 0.63 1.57 0.68 -
P/RPS 0.79 1.04 0.99 1.06 1.47 2.78 1.06 -4.77%
P/EPS -0.42 -1.13 -1.86 8.18 9.50 19.33 9.10 -
EY -236.41 -88.45 -53.64 12.22 10.53 5.17 10.99 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.19 0.47 0.33 0.45 0.70 2.07 1.01 -24.29%
Price Multiplier on Announcement Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 28/02/19 28/02/18 28/02/17 29/02/16 27/02/15 27/02/14 28/02/13 -
Price 0.095 0.16 0.295 0.36 0.76 1.49 0.825 -
P/RPS 0.94 0.93 1.10 0.90 1.77 2.64 1.28 -5.01%
P/EPS -0.50 -1.00 -2.08 6.93 11.46 18.34 11.04 -
EY -199.08 -99.50 -48.18 14.43 8.73 5.45 9.06 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.22 0.42 0.36 0.38 0.84 1.96 1.23 -24.92%

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