[ALAM] QoQ Annualized Quarter Result on 31-Mar-2007 [#1]

Stock
[ALAM] ALAM MARITIM RESOURCES BHD
Announcement Date
16-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- -17.86%
YoY--%
Quarter Report
Latest QR
Upcoming QR
ALAM's Result
ALAM's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 249,900 230,580 220,828 247,464 214,153 191,677 203,748 14.53%
PBT 68,523 67,512 62,572 63,472 68,920 77,128 90,808 -17.07%
Tax -12,516 -17,862 -15,856 -17,744 -18,700 -19,801 -24,566 -36.13%
NP 56,007 49,649 46,716 45,728 50,220 57,326 66,242 -10.55%
-
NP to SH 50,926 45,661 40,582 40,632 49,468 56,968 66,242 -16.03%
-
Tax Rate 18.27% 26.46% 25.34% 27.96% 27.13% 25.67% 27.05% -
Total Cost 193,893 180,930 174,112 201,736 163,933 134,350 137,506 25.66%
-
Net Worth 129,172 202,214 188,300 178,584 159,329 139,989 99,842 18.67%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div - - - 9,830 2,276 - - -
Div Payout % - - - 24.19% 4.60% - - -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 129,172 202,214 188,300 178,584 159,329 139,989 99,842 18.67%
NOSH 215,286 163,076 162,328 163,838 151,742 145,822 133,122 37.65%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 22.41% 21.53% 21.15% 18.48% 23.45% 29.91% 32.51% -
ROE 39.42% 22.58% 21.55% 22.75% 31.05% 40.69% 66.35% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 116.08 141.39 136.04 151.04 141.13 131.45 153.05 -16.79%
EPS 11.40 28.00 25.00 24.80 32.60 39.07 49.76 -62.45%
DPS 0.00 0.00 0.00 6.00 1.50 0.00 0.00 -
NAPS 0.60 1.24 1.16 1.09 1.05 0.96 0.75 -13.78%
Adjusted Per Share Value based on latest NOSH - 163,838
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 16.28 15.02 14.39 16.12 13.95 12.49 13.27 14.55%
EPS 3.32 2.97 2.64 2.65 3.22 3.71 4.32 -16.05%
DPS 0.00 0.00 0.00 0.64 0.15 0.00 0.00 -
NAPS 0.0842 0.1317 0.1227 0.1163 0.1038 0.0912 0.065 18.77%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 - -
Price 2.47 2.65 2.17 1.87 1.57 1.11 0.00 -
P/RPS 2.13 1.87 1.60 1.24 1.11 0.84 0.00 -
P/EPS 10.44 9.46 8.68 7.54 4.82 2.84 0.00 -
EY 9.58 10.57 11.52 13.26 20.76 35.20 0.00 -
DY 0.00 0.00 0.00 3.21 0.96 0.00 0.00 -
P/NAPS 4.12 2.14 1.87 1.72 1.50 1.16 0.00 -
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 28/02/08 27/11/07 28/08/07 16/05/07 22/02/07 16/11/06 18/07/06 -
Price 2.12 2.43 2.29 1.98 1.85 1.29 0.00 -
P/RPS 1.83 1.72 1.68 1.31 1.31 0.98 0.00 -
P/EPS 8.96 8.68 9.16 7.98 5.67 3.30 0.00 -
EY 11.16 11.52 10.92 12.53 17.62 30.28 0.00 -
DY 0.00 0.00 0.00 3.03 0.81 0.00 0.00 -
P/NAPS 3.53 1.96 1.97 1.82 1.76 1.34 0.00 -

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