[ALAM] QoQ Cumulative Quarter Result on 30-Sep-2009 [#3]

Stock
[ALAM] ALAM MARITIM RESOURCES BHD
Announcement Date
17-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 49.42%
YoY- 43.54%
Quarter Report
Latest QR
Upcoming QR
ALAM's Result
ALAM's Financial Summary
View:
Show?
Cumulative Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 134,297 66,869 348,917 255,189 152,011 71,338 322,854 -44.36%
PBT 42,982 25,071 112,525 95,656 67,376 33,883 100,711 -43.40%
Tax -3,514 -3,379 -17,158 -12,656 -11,559 -5,106 -20,404 -69.14%
NP 39,468 21,692 95,367 83,000 55,817 28,777 80,307 -37.80%
-
NP to SH 38,472 20,513 91,280 77,644 51,963 26,692 78,237 -37.78%
-
Tax Rate 8.18% 13.48% 15.25% 13.23% 17.16% 15.07% 20.26% -
Total Cost 94,829 45,177 253,550 172,189 96,194 42,561 242,547 -46.62%
-
Net Worth 506,210 462,735 466,756 450,038 430,550 405,322 372,273 22.80%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div 3,796 3,577 - - 2,474 2,471 - -
Div Payout % 9.87% 17.44% - - 4.76% 9.26% - -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 506,210 462,735 466,756 450,038 430,550 405,322 372,273 22.80%
NOSH 506,210 477,046 496,549 494,547 494,885 494,296 489,833 2.22%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 29.39% 32.44% 27.33% 32.52% 36.72% 40.34% 24.87% -
ROE 7.60% 4.43% 19.56% 17.25% 12.07% 6.59% 21.02% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 26.53 14.02 70.27 51.60 30.72 14.43 65.91 -45.57%
EPS 7.60 4.30 18.30 15.70 10.50 5.40 16.00 -39.20%
DPS 0.75 0.75 0.00 0.00 0.50 0.50 0.00 -
NAPS 1.00 0.97 0.94 0.91 0.87 0.82 0.76 20.13%
Adjusted Per Share Value based on latest NOSH - 493,865
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 8.77 4.37 22.78 16.66 9.92 4.66 21.08 -44.35%
EPS 2.51 1.34 5.96 5.07 3.39 1.74 5.11 -37.82%
DPS 0.25 0.23 0.00 0.00 0.16 0.16 0.00 -
NAPS 0.3305 0.3021 0.3047 0.2938 0.2811 0.2646 0.243 22.82%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 1.80 1.82 1.88 1.85 1.44 0.74 0.62 -
P/RPS 6.78 12.98 2.68 3.59 4.69 5.13 0.94 274.66%
P/EPS 23.68 42.33 10.23 11.78 13.71 13.70 3.88 235.07%
EY 4.22 2.36 9.78 8.49 7.29 7.30 25.76 -70.15%
DY 0.42 0.41 0.00 0.00 0.35 0.68 0.00 -
P/NAPS 1.80 1.88 2.00 2.03 1.66 0.90 0.82 69.14%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 26/08/10 27/05/10 25/02/10 17/11/09 19/08/09 25/05/09 19/02/09 -
Price 1.17 1.64 1.77 1.83 1.61 1.22 0.71 -
P/RPS 4.41 11.70 2.52 3.55 5.24 8.45 1.08 156.13%
P/EPS 15.39 38.14 9.63 11.66 15.33 22.59 4.45 129.21%
EY 6.50 2.62 10.39 8.58 6.52 4.43 22.50 -56.39%
DY 0.64 0.46 0.00 0.00 0.31 0.41 0.00 -
P/NAPS 1.17 1.69 1.88 2.01 1.85 1.49 0.93 16.58%

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