[ALAM] QoQ Annualized Quarter Result on 30-Jun-2008 [#2]

Stock
[ALAM] ALAM MARITIM RESOURCES BHD
Announcement Date
11-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Jun-2008 [#2]
Profit Trend
QoQ- 36.51%
YoY- 50.45%
Quarter Report
Latest QR
Upcoming QR
ALAM's Result
ALAM's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Revenue 285,352 322,854 305,165 253,434 220,488 249,900 230,580 15.25%
PBT 135,532 100,711 100,294 81,144 60,572 68,523 67,512 59.07%
Tax -20,424 -20,404 -22,270 -16,326 -9,348 -12,516 -17,862 9.33%
NP 115,108 80,307 78,024 64,818 51,224 56,007 49,649 75.08%
-
NP to SH 106,768 78,237 72,122 61,056 44,728 50,926 45,661 76.07%
-
Tax Rate 15.07% 20.26% 22.20% 20.12% 15.43% 18.27% 26.46% -
Total Cost 170,244 242,547 227,141 188,616 169,264 193,893 180,930 -3.97%
-
Net Worth 405,322 372,273 346,492 319,282 301,427 129,172 202,214 58.90%
Dividend
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Div 9,885 - - 4,837 9,723 - - -
Div Payout % 9.26% - - 7.92% 21.74% - - -
Equity
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Net Worth 405,322 372,273 346,492 319,282 301,427 129,172 202,214 58.90%
NOSH 494,296 489,833 488,018 483,761 486,173 215,286 163,076 109.30%
Ratio Analysis
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
NP Margin 40.34% 24.87% 25.57% 25.58% 23.23% 22.41% 21.53% -
ROE 26.34% 21.02% 20.82% 19.12% 14.84% 39.42% 22.58% -
Per Share
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 57.73 65.91 62.53 52.39 45.35 116.08 141.39 -44.93%
EPS 21.60 16.00 14.80 12.60 9.20 11.40 28.00 -15.87%
DPS 2.00 0.00 0.00 1.00 2.00 0.00 0.00 -
NAPS 0.82 0.76 0.71 0.66 0.62 0.60 1.24 -24.07%
Adjusted Per Share Value based on latest NOSH - 482,375
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 18.59 21.03 19.88 16.51 14.36 16.28 15.02 15.26%
EPS 6.96 5.10 4.70 3.98 2.91 3.32 2.97 76.33%
DPS 0.64 0.00 0.00 0.32 0.63 0.00 0.00 -
NAPS 0.2641 0.2425 0.2257 0.208 0.1964 0.0842 0.1317 58.95%
Price Multiplier on Financial Quarter End Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 -
Price 0.74 0.62 1.79 2.00 2.05 2.47 2.65 -
P/RPS 1.28 0.94 2.86 3.82 4.52 2.13 1.87 -22.31%
P/EPS 3.43 3.88 12.11 15.85 22.28 10.44 9.46 -49.12%
EY 29.19 25.76 8.26 6.31 4.49 9.58 10.57 96.71%
DY 2.70 0.00 0.00 0.50 0.98 0.00 0.00 -
P/NAPS 0.90 0.82 2.52 3.03 3.31 4.12 2.14 -43.83%
Price Multiplier on Announcement Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 25/05/09 19/02/09 26/11/08 11/08/08 20/05/08 28/02/08 27/11/07 -
Price 1.22 0.71 0.83 2.00 2.10 2.12 2.43 -
P/RPS 2.11 1.08 1.33 3.82 4.63 1.83 1.72 14.58%
P/EPS 5.65 4.45 5.62 15.85 22.83 8.96 8.68 -24.87%
EY 17.70 22.50 17.81 6.31 4.38 11.16 11.52 33.11%
DY 1.64 0.00 0.00 0.50 0.95 0.00 0.00 -
P/NAPS 1.49 0.93 1.17 3.03 3.39 3.53 1.96 -16.69%

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