[ALAM] QoQ Annualized Quarter Result on 30-Sep-2013 [#3]

Stock
[ALAM] ALAM MARITIM RESOURCES BHD
Announcement Date
19-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- -5.38%
YoY- 88.12%
Quarter Report
Latest QR
Upcoming QR
ALAM's Result
ALAM's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 322,412 316,616 447,397 462,581 334,094 372,892 502,390 -25.65%
PBT 79,284 60,680 78,662 104,596 110,180 100,252 55,919 26.28%
Tax -5,922 160 -4,160 -2,764 -2,972 -4,260 -210 832.15%
NP 73,362 60,840 74,502 101,832 107,208 95,992 55,709 20.20%
-
NP to SH 72,632 62,360 74,305 97,806 103,366 88,996 58,265 15.87%
-
Tax Rate 7.47% -0.26% 5.29% 2.64% 2.70% 4.25% 0.38% -
Total Cost 249,050 255,776 372,895 360,749 226,886 276,900 446,681 -32.33%
-
Net Worth 726,669 625,122 601,731 591,572 571,645 556,224 529,300 23.59%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 726,669 625,122 601,731 591,572 571,645 556,224 529,300 23.59%
NOSH 924,460 801,439 791,752 788,763 783,075 794,607 790,000 11.07%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 22.75% 19.22% 16.65% 22.01% 32.09% 25.74% 11.09% -
ROE 10.00% 9.98% 12.35% 16.53% 18.08% 16.00% 11.01% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 38.60 39.51 56.51 58.65 42.66 46.93 63.59 -28.37%
EPS 8.80 7.60 9.40 12.40 13.20 11.20 3.00 105.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.87 0.78 0.76 0.75 0.73 0.70 0.67 19.07%
Adjusted Per Share Value based on latest NOSH - 802,703
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 21.05 20.67 29.21 30.20 21.81 24.34 32.80 -25.65%
EPS 4.74 4.07 4.85 6.38 6.75 5.81 3.80 15.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4744 0.4081 0.3928 0.3862 0.3732 0.3631 0.3455 23.60%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 1.57 1.41 1.57 1.44 1.38 0.925 0.68 -
P/RPS 4.07 3.57 2.78 2.46 3.23 1.97 1.07 144.26%
P/EPS 18.05 18.12 16.73 11.61 10.45 8.26 9.22 56.68%
EY 5.54 5.52 5.98 8.61 9.57 12.11 10.85 -36.19%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.80 1.81 2.07 1.92 1.89 1.32 1.01 47.15%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 21/08/14 27/05/14 27/02/14 19/11/13 20/08/13 27/05/13 28/02/13 -
Price 1.45 1.54 1.49 1.51 1.49 1.25 0.825 -
P/RPS 3.76 3.90 2.64 2.57 3.49 2.66 1.30 103.39%
P/EPS 16.67 19.79 15.88 12.18 11.29 11.16 11.19 30.53%
EY 6.00 5.05 6.30 8.21 8.86 8.96 8.94 -23.40%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.67 1.97 1.96 2.01 2.04 1.79 1.23 22.68%

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