[ALAM] YoY TTM Result on 31-Mar-2010 [#1]

Stock
[ALAM] ALAM MARITIM RESOURCES BHD
Announcement Date
27-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- -5.42%
YoY- 15.08%
Quarter Report
Latest QR
Upcoming QR
ALAM's Result
ALAM's Financial Summary
View:
Show?
TTM Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 540,320 328,728 210,011 370,763 339,070 243,157 213,027 16.76%
PBT 73,443 28,454 -49,759 123,086 119,451 67,798 76,719 -0.72%
Tax -742 -1,386 13,181 -11,384 -23,173 -10,418 -20,579 -42.49%
NP 72,701 27,068 -36,578 111,702 96,278 57,380 56,140 4.39%
-
NP to SH 73,134 27,398 -34,441 107,881 93,746 51,950 54,332 5.07%
-
Tax Rate 1.01% 4.87% - 9.25% 19.40% 15.37% 26.82% -
Total Cost 467,619 301,660 246,589 259,061 242,792 185,777 156,887 19.94%
-
Net Worth 556,224 508,331 488,230 0 405,322 301,427 163,838 22.57%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div - - - 2,477 4,883 2,430 2,407 -
Div Payout % - - - 2.30% 5.21% 4.68% 4.43% -
Equity
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 556,224 508,331 488,230 0 405,322 301,427 163,838 22.57%
NOSH 794,607 819,888 820,555 477,046 494,296 486,173 163,838 30.07%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin 13.46% 8.23% -17.42% 30.13% 28.39% 23.60% 26.35% -
ROE 13.15% 5.39% -7.05% 0.00% 23.13% 17.23% 33.16% -
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 68.00 40.09 25.59 77.72 68.60 50.01 130.02 -10.23%
EPS 9.20 3.34 -4.20 22.61 18.97 10.69 33.16 -19.22%
DPS 0.00 0.00 0.00 0.52 0.99 0.50 1.47 -
NAPS 0.70 0.62 0.595 0.00 0.82 0.62 1.00 -5.76%
Adjusted Per Share Value based on latest NOSH - 477,046
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 35.27 21.46 13.71 24.20 22.13 15.87 13.91 16.75%
EPS 4.77 1.79 -2.25 7.04 6.12 3.39 3.55 5.04%
DPS 0.00 0.00 0.00 0.16 0.32 0.16 0.16 -
NAPS 0.3631 0.3318 0.3187 0.00 0.2646 0.1968 0.107 22.56%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 0.925 0.73 1.03 1.82 0.74 2.05 1.87 -
P/RPS 1.36 1.82 4.02 2.34 1.08 4.10 1.44 -0.94%
P/EPS 10.05 21.85 -24.54 8.05 3.90 19.18 5.64 10.09%
EY 9.95 4.58 -4.08 12.43 25.63 5.21 17.73 -9.17%
DY 0.00 0.00 0.00 0.29 1.34 0.24 0.79 -
P/NAPS 1.32 1.18 1.73 0.00 0.90 3.31 1.87 -5.63%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 27/05/13 22/05/12 27/05/11 27/05/10 25/05/09 20/05/08 16/05/07 -
Price 1.25 0.52 1.05 1.64 1.22 2.10 1.98 -
P/RPS 1.84 1.30 4.10 2.11 1.78 4.20 1.52 3.23%
P/EPS 13.58 15.56 -25.02 7.25 6.43 19.65 5.97 14.66%
EY 7.36 6.43 -4.00 13.79 15.55 5.09 16.75 -12.79%
DY 0.00 0.00 0.00 0.32 0.81 0.24 0.74 -
P/NAPS 1.79 0.84 1.76 0.00 1.49 3.39 1.98 -1.66%

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