[ALAM] QoQ Annualized Quarter Result on 30-Sep-2012 [#3]

Stock
[ALAM] ALAM MARITIM RESOURCES BHD
Announcement Date
30-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 10.59%
YoY- 185.7%
Quarter Report
Latest QR
Upcoming QR
ALAM's Result
ALAM's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 334,094 372,892 502,390 446,740 437,466 221,168 308,124 5.54%
PBT 110,180 100,252 55,919 51,466 45,400 30,144 15,488 270.33%
Tax -2,972 -4,260 -210 -2,056 -850 -2,124 -880 125.26%
NP 107,208 95,992 55,709 49,410 44,550 28,020 14,608 278.11%
-
NP to SH 103,366 88,996 58,265 51,990 47,012 29,516 13,592 287.19%
-
Tax Rate 2.70% 4.25% 0.38% 3.99% 1.87% 7.05% 5.68% -
Total Cost 226,886 276,900 446,681 397,329 392,916 193,148 293,516 -15.78%
-
Net Worth 571,645 556,224 529,300 514,707 501,461 508,331 522,666 6.15%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 571,645 556,224 529,300 514,707 501,461 508,331 522,666 6.15%
NOSH 783,075 794,607 790,000 779,860 783,533 819,888 885,874 -7.90%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 32.09% 25.74% 11.09% 11.06% 10.18% 12.67% 4.74% -
ROE 18.08% 16.00% 11.01% 10.10% 9.38% 5.81% 2.60% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 42.66 46.93 63.59 57.28 55.83 26.98 34.78 14.59%
EPS 13.20 11.20 3.00 6.67 6.00 3.60 1.70 292.60%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.73 0.70 0.67 0.66 0.64 0.62 0.59 15.26%
Adjusted Per Share Value based on latest NOSH - 774,350
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 21.77 24.29 32.73 29.10 28.50 14.41 20.07 5.57%
EPS 6.73 5.80 3.80 3.39 3.06 1.92 0.89 285.73%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3724 0.3624 0.3448 0.3353 0.3267 0.3312 0.3405 6.15%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 1.38 0.925 0.68 0.51 0.54 0.73 0.76 -
P/RPS 3.23 1.97 1.07 0.89 0.97 2.71 2.19 29.60%
P/EPS 10.45 8.26 9.22 7.65 9.00 20.28 49.53 -64.59%
EY 9.57 12.11 10.85 13.07 11.11 4.93 2.02 182.34%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.89 1.32 1.01 0.77 0.84 1.18 1.29 29.02%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 20/08/13 27/05/13 28/02/13 30/11/12 13/08/12 22/05/12 28/02/12 -
Price 1.49 1.25 0.825 0.69 0.50 0.52 0.77 -
P/RPS 3.49 2.66 1.30 1.20 0.90 1.93 2.21 35.64%
P/EPS 11.29 11.16 11.19 10.35 8.33 14.44 50.19 -63.04%
EY 8.86 8.96 8.94 9.66 12.00 6.92 1.99 170.88%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.04 1.79 1.23 1.05 0.78 0.84 1.31 34.38%

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