[ALAM] QoQ Annualized Quarter Result on 30-Sep-2007 [#3]

Stock
[ALAM] ALAM MARITIM RESOURCES BHD
Announcement Date
27-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 12.52%
YoY- -19.85%
Quarter Report
Latest QR
Upcoming QR
ALAM's Result
ALAM's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 253,434 220,488 249,900 230,580 220,828 247,464 214,153 11.89%
PBT 81,144 60,572 68,523 67,512 62,572 63,472 68,920 11.51%
Tax -16,326 -9,348 -12,516 -17,862 -15,856 -17,744 -18,700 -8.66%
NP 64,818 51,224 56,007 49,649 46,716 45,728 50,220 18.56%
-
NP to SH 61,056 44,728 50,926 45,661 40,582 40,632 49,468 15.07%
-
Tax Rate 20.12% 15.43% 18.27% 26.46% 25.34% 27.96% 27.13% -
Total Cost 188,616 169,264 193,893 180,930 174,112 201,736 163,933 9.81%
-
Net Worth 319,282 301,427 129,172 202,214 188,300 178,584 159,329 59.01%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div 4,837 9,723 - - - 9,830 2,276 65.37%
Div Payout % 7.92% 21.74% - - - 24.19% 4.60% -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 319,282 301,427 129,172 202,214 188,300 178,584 159,329 59.01%
NOSH 483,761 486,173 215,286 163,076 162,328 163,838 151,742 116.76%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 25.58% 23.23% 22.41% 21.53% 21.15% 18.48% 23.45% -
ROE 19.12% 14.84% 39.42% 22.58% 21.55% 22.75% 31.05% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 52.39 45.35 116.08 141.39 136.04 151.04 141.13 -48.37%
EPS 12.60 9.20 11.40 28.00 25.00 24.80 32.60 -46.97%
DPS 1.00 2.00 0.00 0.00 0.00 6.00 1.50 -23.70%
NAPS 0.66 0.62 0.60 1.24 1.16 1.09 1.05 -26.64%
Adjusted Per Share Value based on latest NOSH - 164,176
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 16.54 14.39 16.31 15.05 14.42 16.15 13.98 11.87%
EPS 3.99 2.92 3.32 2.98 2.65 2.65 3.23 15.14%
DPS 0.32 0.63 0.00 0.00 0.00 0.64 0.15 65.79%
NAPS 0.2084 0.1968 0.0843 0.132 0.1229 0.1166 0.104 59.01%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 2.00 2.05 2.47 2.65 2.17 1.87 1.57 -
P/RPS 3.82 4.52 2.13 1.87 1.60 1.24 1.11 128.11%
P/EPS 15.85 22.28 10.44 9.46 8.68 7.54 4.82 121.29%
EY 6.31 4.49 9.58 10.57 11.52 13.26 20.76 -54.82%
DY 0.50 0.98 0.00 0.00 0.00 3.21 0.96 -35.29%
P/NAPS 3.03 3.31 4.12 2.14 1.87 1.72 1.50 59.86%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 11/08/08 20/05/08 28/02/08 27/11/07 28/08/07 16/05/07 22/02/07 -
Price 2.00 2.10 2.12 2.43 2.29 1.98 1.85 -
P/RPS 3.82 4.63 1.83 1.72 1.68 1.31 1.31 104.24%
P/EPS 15.85 22.83 8.96 8.68 9.16 7.98 5.67 98.56%
EY 6.31 4.38 11.16 11.52 10.92 12.53 17.62 -49.60%
DY 0.50 0.95 0.00 0.00 0.00 3.03 0.81 -27.52%
P/NAPS 3.03 3.39 3.53 1.96 1.97 1.82 1.76 43.69%

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