[ALAM] QoQ Cumulative Quarter Result on 30-Sep-2007 [#3]

Stock
[ALAM] ALAM MARITIM RESOURCES BHD
Announcement Date
27-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 68.77%
YoY- -19.85%
Quarter Report
Latest QR
Upcoming QR
ALAM's Result
ALAM's Financial Summary
View:
Show?
Cumulative Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 126,717 55,122 249,900 172,935 110,414 61,866 214,153 -29.54%
PBT 40,572 15,143 68,523 50,634 31,286 15,868 68,920 -29.78%
Tax -8,163 -2,337 -12,516 -13,397 -7,928 -4,436 -18,700 -42.48%
NP 32,409 12,806 56,007 37,237 23,358 11,432 50,220 -25.34%
-
NP to SH 30,528 11,182 50,926 34,246 20,291 10,158 49,468 -27.53%
-
Tax Rate 20.12% 15.43% 18.27% 26.46% 25.34% 27.96% 27.13% -
Total Cost 94,308 42,316 193,893 135,698 87,056 50,434 163,933 -30.85%
-
Net Worth 319,282 301,427 129,172 202,214 188,300 178,584 159,329 59.01%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div 2,418 2,430 - - - 2,457 2,276 4.12%
Div Payout % 7.92% 21.74% - - - 24.19% 4.60% -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 319,282 301,427 129,172 202,214 188,300 178,584 159,329 59.01%
NOSH 483,761 486,173 215,286 163,076 162,328 163,838 151,742 116.76%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 25.58% 23.23% 22.41% 21.53% 21.15% 18.48% 23.45% -
ROE 9.56% 3.71% 39.42% 16.94% 10.78% 5.69% 31.05% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 26.19 11.34 116.08 106.05 68.02 37.76 141.13 -67.49%
EPS 6.30 2.30 11.40 21.00 12.50 6.20 32.60 -66.60%
DPS 0.50 0.50 0.00 0.00 0.00 1.50 1.50 -51.95%
NAPS 0.66 0.62 0.60 1.24 1.16 1.09 1.05 -26.64%
Adjusted Per Share Value based on latest NOSH - 164,176
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 8.27 3.60 16.31 11.29 7.21 4.04 13.98 -29.55%
EPS 1.99 0.73 3.32 2.24 1.32 0.66 3.23 -27.61%
DPS 0.16 0.16 0.00 0.00 0.00 0.16 0.15 4.40%
NAPS 0.2084 0.1968 0.0843 0.132 0.1229 0.1166 0.104 59.01%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 2.00 2.05 2.47 2.65 2.17 1.87 1.57 -
P/RPS 7.64 18.08 2.13 2.50 3.19 4.95 1.11 262.26%
P/EPS 31.69 89.13 10.44 12.62 17.36 30.16 4.82 251.35%
EY 3.16 1.12 9.58 7.92 5.76 3.32 20.76 -71.52%
DY 0.25 0.24 0.00 0.00 0.00 0.80 0.96 -59.25%
P/NAPS 3.03 3.31 4.12 2.14 1.87 1.72 1.50 59.86%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 11/08/08 20/05/08 28/02/08 27/11/07 28/08/07 16/05/07 22/02/07 -
Price 2.00 2.10 2.12 2.43 2.29 1.98 1.85 -
P/RPS 7.64 18.52 1.83 2.29 3.37 5.24 1.31 224.35%
P/EPS 31.69 91.30 8.96 11.57 18.32 31.94 5.67 215.26%
EY 3.16 1.10 11.16 8.64 5.46 3.13 17.62 -68.23%
DY 0.25 0.24 0.00 0.00 0.00 0.76 0.81 -54.36%
P/NAPS 3.03 3.39 3.53 1.96 1.97 1.82 1.76 43.69%

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