[ALAM] QoQ Annualized Quarter Result on 31-Mar-2009 [#1]

Stock
[ALAM] ALAM MARITIM RESOURCES BHD
Announcement Date
25-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- 36.47%
YoY- 138.71%
Quarter Report
Latest QR
Upcoming QR
ALAM's Result
ALAM's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 348,917 340,252 304,022 285,352 322,854 305,165 253,434 23.68%
PBT 112,525 127,541 134,752 135,532 100,711 100,294 81,144 24.28%
Tax -17,158 -16,874 -23,118 -20,424 -20,404 -22,270 -16,326 3.35%
NP 95,367 110,666 111,634 115,108 80,307 78,024 64,818 29.26%
-
NP to SH 91,280 103,525 103,926 106,768 78,237 72,122 61,056 30.65%
-
Tax Rate 15.25% 13.23% 17.16% 15.07% 20.26% 22.20% 20.12% -
Total Cost 253,550 229,585 192,388 170,244 242,547 227,141 188,616 21.73%
-
Net Worth 466,756 450,038 430,550 405,322 372,273 346,492 319,282 28.71%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - - 4,948 9,885 - - 4,837 -
Div Payout % - - 4.76% 9.26% - - 7.92% -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 466,756 450,038 430,550 405,322 372,273 346,492 319,282 28.71%
NOSH 496,549 494,547 494,885 494,296 489,833 488,018 483,761 1.74%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 27.33% 32.52% 36.72% 40.34% 24.87% 25.57% 25.58% -
ROE 19.56% 23.00% 24.14% 26.34% 21.02% 20.82% 19.12% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 70.27 68.80 61.43 57.73 65.91 62.53 52.39 21.55%
EPS 18.30 20.93 21.00 21.60 16.00 14.80 12.60 28.16%
DPS 0.00 0.00 1.00 2.00 0.00 0.00 1.00 -
NAPS 0.94 0.91 0.87 0.82 0.76 0.71 0.66 26.50%
Adjusted Per Share Value based on latest NOSH - 494,296
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 22.78 22.21 19.85 18.63 21.08 19.92 16.54 23.71%
EPS 5.96 6.76 6.78 6.97 5.11 4.71 3.99 30.57%
DPS 0.00 0.00 0.32 0.65 0.00 0.00 0.32 -
NAPS 0.3047 0.2938 0.2811 0.2646 0.243 0.2262 0.2084 28.73%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 1.88 1.85 1.44 0.74 0.62 1.79 2.00 -
P/RPS 2.68 2.69 2.34 1.28 0.94 2.86 3.82 -20.99%
P/EPS 10.23 8.84 6.86 3.43 3.88 12.11 15.85 -25.25%
EY 9.78 11.32 14.58 29.19 25.76 8.26 6.31 33.82%
DY 0.00 0.00 0.69 2.70 0.00 0.00 0.50 -
P/NAPS 2.00 2.03 1.66 0.90 0.82 2.52 3.03 -24.13%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 25/02/10 17/11/09 19/08/09 25/05/09 19/02/09 26/11/08 11/08/08 -
Price 1.77 1.83 1.61 1.22 0.71 0.83 2.00 -
P/RPS 2.52 2.66 2.62 2.11 1.08 1.33 3.82 -24.16%
P/EPS 9.63 8.74 7.67 5.65 4.45 5.62 15.85 -28.19%
EY 10.39 11.44 13.04 17.70 22.50 17.81 6.31 39.31%
DY 0.00 0.00 0.62 1.64 0.00 0.00 0.50 -
P/NAPS 1.88 2.01 1.85 1.49 0.93 1.17 3.03 -27.19%

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