[ALAM] QoQ Cumulative Quarter Result on 30-Sep-2008 [#3]

Stock
[ALAM] ALAM MARITIM RESOURCES BHD
Announcement Date
26-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- 77.19%
YoY- 57.95%
Quarter Report
Latest QR
Upcoming QR
ALAM's Result
ALAM's Financial Summary
View:
Show?
Cumulative Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 152,011 71,338 322,854 228,874 126,717 55,122 249,900 -28.23%
PBT 67,376 33,883 100,711 75,221 40,572 15,143 68,523 -1.12%
Tax -11,559 -5,106 -20,404 -16,703 -8,163 -2,337 -12,516 -5.16%
NP 55,817 28,777 80,307 58,518 32,409 12,806 56,007 -0.22%
-
NP to SH 51,963 26,692 78,237 54,092 30,528 11,182 50,926 1.35%
-
Tax Rate 17.16% 15.07% 20.26% 22.21% 20.12% 15.43% 18.27% -
Total Cost 96,194 42,561 242,547 170,356 94,308 42,316 193,893 -37.35%
-
Net Worth 430,550 405,322 372,273 346,492 319,282 301,427 129,172 123.30%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div 2,474 2,471 - - 2,418 2,430 - -
Div Payout % 4.76% 9.26% - - 7.92% 21.74% - -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 430,550 405,322 372,273 346,492 319,282 301,427 129,172 123.30%
NOSH 494,885 494,296 489,833 488,018 483,761 486,173 215,286 74.26%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 36.72% 40.34% 24.87% 25.57% 25.58% 23.23% 22.41% -
ROE 12.07% 6.59% 21.02% 15.61% 9.56% 3.71% 39.42% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 30.72 14.43 65.91 46.90 26.19 11.34 116.08 -58.81%
EPS 10.50 5.40 16.00 11.10 6.30 2.30 11.40 -5.33%
DPS 0.50 0.50 0.00 0.00 0.50 0.50 0.00 -
NAPS 0.87 0.82 0.76 0.71 0.66 0.62 0.60 28.13%
Adjusted Per Share Value based on latest NOSH - 483,437
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 9.92 4.66 21.08 14.94 8.27 3.60 16.31 -28.23%
EPS 3.39 1.74 5.11 3.53 1.99 0.73 3.32 1.40%
DPS 0.16 0.16 0.00 0.00 0.16 0.16 0.00 -
NAPS 0.2811 0.2646 0.243 0.2262 0.2084 0.1968 0.0843 123.36%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 1.44 0.74 0.62 1.79 2.00 2.05 2.47 -
P/RPS 4.69 5.13 0.94 3.82 7.64 18.08 2.13 69.33%
P/EPS 13.71 13.70 3.88 16.15 31.69 89.13 10.44 19.93%
EY 7.29 7.30 25.76 6.19 3.16 1.12 9.58 -16.66%
DY 0.35 0.68 0.00 0.00 0.25 0.24 0.00 -
P/NAPS 1.66 0.90 0.82 2.52 3.03 3.31 4.12 -45.47%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 19/08/09 25/05/09 19/02/09 26/11/08 11/08/08 20/05/08 28/02/08 -
Price 1.61 1.22 0.71 0.83 2.00 2.10 2.12 -
P/RPS 5.24 8.45 1.08 1.77 7.64 18.52 1.83 101.77%
P/EPS 15.33 22.59 4.45 7.49 31.69 91.30 8.96 43.09%
EY 6.52 4.43 22.50 13.35 3.16 1.10 11.16 -30.13%
DY 0.31 0.41 0.00 0.00 0.25 0.24 0.00 -
P/NAPS 1.85 1.49 0.93 1.17 3.03 3.39 3.53 -35.02%

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