[ALAM] QoQ Cumulative Quarter Result on 31-Dec-2008 [#4]

Stock
[ALAM] ALAM MARITIM RESOURCES BHD
Announcement Date
19-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- 44.64%
YoY- 53.63%
Quarter Report
Latest QR
Upcoming QR
ALAM's Result
ALAM's Financial Summary
View:
Show?
Cumulative Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 255,189 152,011 71,338 322,854 228,874 126,717 55,122 177.51%
PBT 95,656 67,376 33,883 100,711 75,221 40,572 15,143 241.33%
Tax -12,656 -11,559 -5,106 -20,404 -16,703 -8,163 -2,337 208.06%
NP 83,000 55,817 28,777 80,307 58,518 32,409 12,806 247.22%
-
NP to SH 77,644 51,963 26,692 78,237 54,092 30,528 11,182 263.53%
-
Tax Rate 13.23% 17.16% 15.07% 20.26% 22.21% 20.12% 15.43% -
Total Cost 172,189 96,194 42,561 242,547 170,356 94,308 42,316 154.66%
-
Net Worth 450,038 430,550 405,322 372,273 346,492 319,282 301,427 30.59%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div - 2,474 2,471 - - 2,418 2,430 -
Div Payout % - 4.76% 9.26% - - 7.92% 21.74% -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 450,038 430,550 405,322 372,273 346,492 319,282 301,427 30.59%
NOSH 494,547 494,885 494,296 489,833 488,018 483,761 486,173 1.14%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 32.52% 36.72% 40.34% 24.87% 25.57% 25.58% 23.23% -
ROE 17.25% 12.07% 6.59% 21.02% 15.61% 9.56% 3.71% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 51.60 30.72 14.43 65.91 46.90 26.19 11.34 174.34%
EPS 15.70 10.50 5.40 16.00 11.10 6.30 2.30 259.42%
DPS 0.00 0.50 0.50 0.00 0.00 0.50 0.50 -
NAPS 0.91 0.87 0.82 0.76 0.71 0.66 0.62 29.12%
Adjusted Per Share Value based on latest NOSH - 494,173
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 16.62 9.90 4.65 21.03 14.91 8.26 3.59 177.51%
EPS 5.06 3.39 1.74 5.10 3.52 1.99 0.73 263.11%
DPS 0.00 0.16 0.16 0.00 0.00 0.16 0.16 -
NAPS 0.2932 0.2805 0.2641 0.2425 0.2257 0.208 0.1964 30.58%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 1.85 1.44 0.74 0.62 1.79 2.00 2.05 -
P/RPS 3.59 4.69 5.13 0.94 3.82 7.64 18.08 -65.93%
P/EPS 11.78 13.71 13.70 3.88 16.15 31.69 89.13 -74.02%
EY 8.49 7.29 7.30 25.76 6.19 3.16 1.12 285.41%
DY 0.00 0.35 0.68 0.00 0.00 0.25 0.24 -
P/NAPS 2.03 1.66 0.90 0.82 2.52 3.03 3.31 -27.79%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 17/11/09 19/08/09 25/05/09 19/02/09 26/11/08 11/08/08 20/05/08 -
Price 1.83 1.61 1.22 0.71 0.83 2.00 2.10 -
P/RPS 3.55 5.24 8.45 1.08 1.77 7.64 18.52 -66.72%
P/EPS 11.66 15.33 22.59 4.45 7.49 31.69 91.30 -74.60%
EY 8.58 6.52 4.43 22.50 13.35 3.16 1.10 292.81%
DY 0.00 0.31 0.41 0.00 0.00 0.25 0.24 -
P/NAPS 2.01 1.85 1.49 0.93 1.17 3.03 3.39 -29.40%

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