[ALAM] QoQ Cumulative Quarter Result on 31-Mar-2013 [#1]

Stock
[ALAM] ALAM MARITIM RESOURCES BHD
Announcement Date
27-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -61.81%
YoY- 201.52%
Quarter Report
Latest QR
Upcoming QR
ALAM's Result
ALAM's Financial Summary
View:
Show?
Cumulative Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 447,397 346,936 167,047 93,223 502,390 335,055 218,733 60.92%
PBT 78,662 78,447 55,090 25,063 55,919 38,600 22,700 128.47%
Tax -4,160 -2,073 -1,486 -1,065 -210 -1,542 -425 355.68%
NP 74,502 76,374 53,604 23,998 55,709 37,058 22,275 123.15%
-
NP to SH 74,305 73,355 51,683 22,249 58,265 38,993 23,506 114.93%
-
Tax Rate 5.29% 2.64% 2.70% 4.25% 0.38% 3.99% 1.87% -
Total Cost 372,895 270,562 113,443 69,225 446,681 297,997 196,458 53.12%
-
Net Worth 601,731 591,572 571,645 556,224 529,300 514,707 501,461 12.88%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 601,731 591,572 571,645 556,224 529,300 514,707 501,461 12.88%
NOSH 791,752 788,763 783,075 794,607 790,000 779,860 783,533 0.69%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 16.65% 22.01% 32.09% 25.74% 11.09% 11.06% 10.18% -
ROE 12.35% 12.40% 9.04% 4.00% 11.01% 7.58% 4.69% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 56.51 43.98 21.33 11.73 63.59 42.96 27.92 59.80%
EPS 9.40 9.30 6.60 2.80 3.00 5.00 3.00 113.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.76 0.75 0.73 0.70 0.67 0.66 0.64 12.10%
Adjusted Per Share Value based on latest NOSH - 794,607
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 29.15 22.60 10.88 6.07 32.73 21.83 14.25 60.93%
EPS 4.84 4.78 3.37 1.45 3.80 2.54 1.53 115.04%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.392 0.3854 0.3724 0.3624 0.3448 0.3353 0.3267 12.87%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 1.57 1.44 1.38 0.925 0.68 0.51 0.54 -
P/RPS 2.78 3.27 6.47 7.88 1.07 1.19 1.93 27.45%
P/EPS 16.73 15.48 20.91 33.04 9.22 10.20 18.00 -4.74%
EY 5.98 6.46 4.78 3.03 10.85 9.80 5.56 4.96%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.07 1.92 1.89 1.32 1.01 0.77 0.84 82.14%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 27/02/14 19/11/13 20/08/13 27/05/13 28/02/13 30/11/12 13/08/12 -
Price 1.49 1.51 1.49 1.25 0.825 0.69 0.50 -
P/RPS 2.64 3.43 6.98 10.65 1.30 1.61 1.79 29.47%
P/EPS 15.88 16.24 22.58 44.64 11.19 13.80 16.67 -3.17%
EY 6.30 6.16 4.43 2.24 8.94 7.25 6.00 3.29%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.96 2.01 2.04 1.79 1.23 1.05 0.78 84.52%

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