[ALAM] QoQ Annualized Quarter Result on 30-Jun-2012 [#2]

Stock
[ALAM] ALAM MARITIM RESOURCES BHD
Announcement Date
13-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- 59.28%
YoY- 11093.33%
Quarter Report
Latest QR
Upcoming QR
ALAM's Result
ALAM's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 372,892 502,390 446,740 437,466 221,168 308,124 291,493 17.82%
PBT 100,252 55,919 51,466 45,400 30,144 15,488 18,274 210.73%
Tax -4,260 -210 -2,056 -850 -2,124 -880 -733 222.90%
NP 95,992 55,709 49,410 44,550 28,020 14,608 17,541 210.22%
-
NP to SH 88,996 58,265 51,990 47,012 29,516 13,592 18,197 187.84%
-
Tax Rate 4.25% 0.38% 3.99% 1.87% 7.05% 5.68% 4.01% -
Total Cost 276,900 446,681 397,329 392,916 193,148 293,516 273,952 0.71%
-
Net Worth 556,224 529,300 514,707 501,461 508,331 522,666 489,722 8.85%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 556,224 529,300 514,707 501,461 508,331 522,666 489,722 8.85%
NOSH 794,607 790,000 779,860 783,533 819,888 885,874 802,823 -0.68%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 25.74% 11.09% 11.06% 10.18% 12.67% 4.74% 6.02% -
ROE 16.00% 11.01% 10.10% 9.38% 5.81% 2.60% 3.72% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 46.93 63.59 57.28 55.83 26.98 34.78 36.31 18.63%
EPS 11.20 3.00 6.67 6.00 3.60 1.70 2.27 189.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.70 0.67 0.66 0.64 0.62 0.59 0.61 9.59%
Adjusted Per Share Value based on latest NOSH - 806,400
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 24.34 32.80 29.16 28.56 14.44 20.11 19.03 17.81%
EPS 5.81 3.80 3.39 3.07 1.93 0.89 1.19 187.51%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3631 0.3455 0.336 0.3274 0.3318 0.3412 0.3197 8.84%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 0.925 0.68 0.51 0.54 0.73 0.76 0.72 -
P/RPS 1.97 1.07 0.89 0.97 2.71 2.19 1.98 -0.33%
P/EPS 8.26 9.22 7.65 9.00 20.28 49.53 31.76 -59.22%
EY 12.11 10.85 13.07 11.11 4.93 2.02 3.15 145.20%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.32 1.01 0.77 0.84 1.18 1.29 1.18 7.75%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 27/05/13 28/02/13 30/11/12 13/08/12 22/05/12 28/02/12 21/11/11 -
Price 1.25 0.825 0.69 0.50 0.52 0.77 0.75 -
P/RPS 2.66 1.30 1.20 0.90 1.93 2.21 2.07 18.17%
P/EPS 11.16 11.19 10.35 8.33 14.44 50.19 33.09 -51.51%
EY 8.96 8.94 9.66 12.00 6.92 1.99 3.02 106.33%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.79 1.23 1.05 0.78 0.84 1.31 1.23 28.39%

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