[ALAM] QoQ Annualized Quarter Result on 30-Sep-2014 [#3]

Stock
[ALAM] ALAM MARITIM RESOURCES BHD
Announcement Date
20-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- 1.52%
YoY- -24.61%
Quarter Report
Latest QR
Upcoming QR
ALAM's Result
ALAM's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 306,552 294,836 391,584 385,425 322,412 316,616 447,397 -22.33%
PBT 38,978 39,092 46,486 80,034 79,284 60,680 78,662 -37.46%
Tax -1,434 -4,484 14,243 -5,257 -5,922 160 -4,160 -50.93%
NP 37,544 34,608 60,729 74,777 73,362 60,840 74,502 -36.75%
-
NP to SH 37,416 34,364 60,702 73,737 72,632 62,360 74,305 -36.78%
-
Tax Rate 3.68% 11.47% -30.64% 6.57% 7.47% -0.26% 5.29% -
Total Cost 269,008 260,228 330,855 310,648 249,050 255,776 372,895 -19.61%
-
Net Worth 850,504 841,259 789,913 822,770 726,669 625,122 601,731 26.02%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 850,504 841,259 789,913 822,770 726,669 625,122 601,731 26.02%
NOSH 924,460 924,460 877,681 924,460 924,460 801,439 791,752 10.91%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 12.25% 11.74% 15.51% 19.40% 22.75% 19.22% 16.65% -
ROE 4.40% 4.08% 7.68% 8.96% 10.00% 9.98% 12.35% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 33.16 31.89 44.62 41.69 38.60 39.51 56.51 -29.97%
EPS 9.20 4.40 7.00 8.67 8.80 7.60 9.40 -1.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.92 0.91 0.90 0.89 0.87 0.78 0.76 13.62%
Adjusted Per Share Value based on latest NOSH - 924,460
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 19.97 19.21 25.51 25.11 21.00 20.63 29.15 -22.34%
EPS 2.44 2.24 3.95 4.80 4.73 4.06 4.84 -36.73%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5541 0.5481 0.5146 0.536 0.4734 0.4072 0.392 26.03%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 0.535 0.675 0.63 1.30 1.57 1.41 1.57 -
P/RPS 1.61 2.12 1.41 3.12 4.07 3.57 2.78 -30.59%
P/EPS 13.22 18.16 9.11 16.30 18.05 18.12 16.73 -14.56%
EY 7.57 5.51 10.98 6.14 5.54 5.52 5.98 17.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.74 0.70 1.46 1.80 1.81 2.07 -57.28%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 25/08/15 21/05/15 27/02/15 20/11/14 21/08/14 27/05/14 27/02/14 -
Price 0.395 0.655 0.76 0.81 1.45 1.54 1.49 -
P/RPS 1.19 2.05 1.70 1.94 3.76 3.90 2.64 -41.29%
P/EPS 9.76 17.62 10.99 10.16 16.67 19.79 15.88 -27.77%
EY 10.25 5.68 9.10 9.85 6.00 5.05 6.30 38.45%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.72 0.84 0.91 1.67 1.97 1.96 -63.72%

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