[ALAM] QoQ Annualized Quarter Result on 31-Dec-2009 [#4]

Stock
[ALAM] ALAM MARITIM RESOURCES BHD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- -11.83%
YoY- 16.67%
Quarter Report
Latest QR
Upcoming QR
ALAM's Result
ALAM's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 269,328 268,594 267,476 348,917 340,252 304,022 285,352 -3.77%
PBT 74,012 85,964 100,284 112,525 127,541 134,752 135,532 -33.16%
Tax -6,948 -7,028 -13,516 -17,158 -16,874 -23,118 -20,424 -51.23%
NP 67,064 78,936 86,768 95,367 110,666 111,634 115,108 -30.21%
-
NP to SH 63,198 76,944 82,052 91,280 103,525 103,926 106,768 -29.47%
-
Tax Rate 9.39% 8.18% 13.48% 15.25% 13.23% 17.16% 15.07% -
Total Cost 202,264 189,658 180,708 253,550 229,585 192,388 170,244 12.16%
-
Net Worth 585,172 506,210 462,735 466,756 450,038 430,550 405,322 27.71%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - 7,593 14,311 - - 4,948 9,885 -
Div Payout % - 9.87% 17.44% - - 4.76% 9.26% -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 585,172 506,210 462,735 466,756 450,038 430,550 405,322 27.71%
NOSH 585,172 506,210 477,046 496,549 494,547 494,885 494,296 11.89%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 24.90% 29.39% 32.44% 27.33% 32.52% 36.72% 40.34% -
ROE 10.80% 15.20% 17.73% 19.56% 23.00% 24.14% 26.34% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 46.03 53.06 56.07 70.27 68.80 61.43 57.73 -14.00%
EPS 10.80 15.20 17.20 18.30 20.93 21.00 21.60 -36.97%
DPS 0.00 1.50 3.00 0.00 0.00 1.00 2.00 -
NAPS 1.00 1.00 0.97 0.94 0.91 0.87 0.82 14.13%
Adjusted Per Share Value based on latest NOSH - 491,621
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 17.55 17.50 17.43 22.73 22.17 19.81 18.59 -3.76%
EPS 4.12 5.01 5.35 5.95 6.74 6.77 6.96 -29.47%
DPS 0.00 0.49 0.93 0.00 0.00 0.32 0.64 -
NAPS 0.3812 0.3298 0.3015 0.3041 0.2932 0.2805 0.2641 27.69%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 1.07 1.80 1.82 1.88 1.85 1.44 0.74 -
P/RPS 2.32 3.39 3.25 2.68 2.69 2.34 1.28 48.60%
P/EPS 9.91 11.84 10.58 10.23 8.84 6.86 3.43 102.72%
EY 10.09 8.44 9.45 9.78 11.32 14.58 29.19 -50.71%
DY 0.00 0.83 1.65 0.00 0.00 0.69 2.70 -
P/NAPS 1.07 1.80 1.88 2.00 2.03 1.66 0.90 12.21%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 26/11/10 26/08/10 27/05/10 25/02/10 17/11/09 19/08/09 25/05/09 -
Price 1.12 1.17 1.64 1.77 1.83 1.61 1.22 -
P/RPS 2.43 2.21 2.92 2.52 2.66 2.62 2.11 9.86%
P/EPS 10.37 7.70 9.53 9.63 8.74 7.67 5.65 49.85%
EY 9.64 12.99 10.49 10.39 11.44 13.04 17.70 -33.28%
DY 0.00 1.28 1.83 0.00 0.00 0.62 1.64 -
P/NAPS 1.12 1.17 1.69 1.88 2.01 1.85 1.49 -17.31%

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