[ALAM] QoQ Cumulative Quarter Result on 31-Dec-2009 [#4]

Stock
[ALAM] ALAM MARITIM RESOURCES BHD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 17.56%
YoY- 16.67%
Quarter Report
Latest QR
Upcoming QR
ALAM's Result
ALAM's Financial Summary
View:
Show?
Cumulative Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 201,996 134,297 66,869 348,917 255,189 152,011 71,338 100.01%
PBT 55,509 42,982 25,071 112,525 95,656 67,376 33,883 38.92%
Tax -5,211 -3,514 -3,379 -17,158 -12,656 -11,559 -5,106 1.36%
NP 50,298 39,468 21,692 95,367 83,000 55,817 28,777 45.05%
-
NP to SH 47,399 38,472 20,513 91,280 77,644 51,963 26,692 46.59%
-
Tax Rate 9.39% 8.18% 13.48% 15.25% 13.23% 17.16% 15.07% -
Total Cost 151,698 94,829 45,177 253,550 172,189 96,194 42,561 133.15%
-
Net Worth 585,172 506,210 462,735 466,756 450,038 430,550 405,322 27.71%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - 3,796 3,577 - - 2,474 2,471 -
Div Payout % - 9.87% 17.44% - - 4.76% 9.26% -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 585,172 506,210 462,735 466,756 450,038 430,550 405,322 27.71%
NOSH 585,172 506,210 477,046 496,549 494,547 494,885 494,296 11.89%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 24.90% 29.39% 32.44% 27.33% 32.52% 36.72% 40.34% -
ROE 8.10% 7.60% 4.43% 19.56% 17.25% 12.07% 6.59% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 34.52 26.53 14.02 70.27 51.60 30.72 14.43 78.77%
EPS 8.10 7.60 4.30 18.30 15.70 10.50 5.40 31.00%
DPS 0.00 0.75 0.75 0.00 0.00 0.50 0.50 -
NAPS 1.00 1.00 0.97 0.94 0.91 0.87 0.82 14.13%
Adjusted Per Share Value based on latest NOSH - 491,621
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 13.19 8.77 4.37 22.78 16.66 9.92 4.66 99.96%
EPS 3.09 2.51 1.34 5.96 5.07 3.39 1.74 46.59%
DPS 0.00 0.25 0.23 0.00 0.00 0.16 0.16 -
NAPS 0.382 0.3305 0.3021 0.3047 0.2938 0.2811 0.2646 27.70%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 1.07 1.80 1.82 1.88 1.85 1.44 0.74 -
P/RPS 3.10 6.78 12.98 2.68 3.59 4.69 5.13 -28.50%
P/EPS 13.21 23.68 42.33 10.23 11.78 13.71 13.70 -2.39%
EY 7.57 4.22 2.36 9.78 8.49 7.29 7.30 2.44%
DY 0.00 0.42 0.41 0.00 0.00 0.35 0.68 -
P/NAPS 1.07 1.80 1.88 2.00 2.03 1.66 0.90 12.21%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 26/11/10 26/08/10 27/05/10 25/02/10 17/11/09 19/08/09 25/05/09 -
Price 1.12 1.17 1.64 1.77 1.83 1.61 1.22 -
P/RPS 3.24 4.41 11.70 2.52 3.55 5.24 8.45 -47.19%
P/EPS 13.83 15.39 38.14 9.63 11.66 15.33 22.59 -27.87%
EY 7.23 6.50 2.62 10.39 8.58 6.52 4.43 38.57%
DY 0.00 0.64 0.46 0.00 0.00 0.31 0.41 -
P/NAPS 1.12 1.17 1.69 1.88 2.01 1.85 1.49 -17.31%

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