[ALAM] QoQ Annualized Quarter Result on 31-Dec-2008 [#4]

Stock
[ALAM] ALAM MARITIM RESOURCES BHD
Announcement Date
19-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- 8.48%
YoY- 53.63%
Quarter Report
Latest QR
Upcoming QR
ALAM's Result
ALAM's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 340,252 304,022 285,352 322,854 305,165 253,434 220,488 33.50%
PBT 127,541 134,752 135,532 100,711 100,294 81,144 60,572 64.20%
Tax -16,874 -23,118 -20,424 -20,404 -22,270 -16,326 -9,348 48.19%
NP 110,666 111,634 115,108 80,307 78,024 64,818 51,224 67.04%
-
NP to SH 103,525 103,926 106,768 78,237 72,122 61,056 44,728 74.88%
-
Tax Rate 13.23% 17.16% 15.07% 20.26% 22.20% 20.12% 15.43% -
Total Cost 229,585 192,388 170,244 242,547 227,141 188,616 169,264 22.51%
-
Net Worth 450,038 430,550 405,322 372,273 346,492 319,282 301,427 30.59%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div - 4,948 9,885 - - 4,837 9,723 -
Div Payout % - 4.76% 9.26% - - 7.92% 21.74% -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 450,038 430,550 405,322 372,273 346,492 319,282 301,427 30.59%
NOSH 494,547 494,885 494,296 489,833 488,018 483,761 486,173 1.14%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 32.52% 36.72% 40.34% 24.87% 25.57% 25.58% 23.23% -
ROE 23.00% 24.14% 26.34% 21.02% 20.82% 19.12% 14.84% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 68.80 61.43 57.73 65.91 62.53 52.39 45.35 31.99%
EPS 20.93 21.00 21.60 16.00 14.80 12.60 9.20 72.89%
DPS 0.00 1.00 2.00 0.00 0.00 1.00 2.00 -
NAPS 0.91 0.87 0.82 0.76 0.71 0.66 0.62 29.12%
Adjusted Per Share Value based on latest NOSH - 494,173
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 22.17 19.81 18.59 21.03 19.88 16.51 14.36 33.54%
EPS 6.74 6.77 6.96 5.10 4.70 3.98 2.91 74.96%
DPS 0.00 0.32 0.64 0.00 0.00 0.32 0.63 -
NAPS 0.2932 0.2805 0.2641 0.2425 0.2257 0.208 0.1964 30.58%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 1.85 1.44 0.74 0.62 1.79 2.00 2.05 -
P/RPS 2.69 2.34 1.28 0.94 2.86 3.82 4.52 -29.22%
P/EPS 8.84 6.86 3.43 3.88 12.11 15.85 22.28 -45.97%
EY 11.32 14.58 29.19 25.76 8.26 6.31 4.49 85.13%
DY 0.00 0.69 2.70 0.00 0.00 0.50 0.98 -
P/NAPS 2.03 1.66 0.90 0.82 2.52 3.03 3.31 -27.79%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 17/11/09 19/08/09 25/05/09 19/02/09 26/11/08 11/08/08 20/05/08 -
Price 1.83 1.61 1.22 0.71 0.83 2.00 2.10 -
P/RPS 2.66 2.62 2.11 1.08 1.33 3.82 4.63 -30.86%
P/EPS 8.74 7.67 5.65 4.45 5.62 15.85 22.83 -47.24%
EY 11.44 13.04 17.70 22.50 17.81 6.31 4.38 89.54%
DY 0.00 0.62 1.64 0.00 0.00 0.50 0.95 -
P/NAPS 2.01 1.85 1.49 0.93 1.17 3.03 3.39 -29.40%

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