[ALAM] QoQ Quarter Result on 31-Dec-2007 [#4]

Stock
[ALAM] ALAM MARITIM RESOURCES BHD
Announcement Date
28-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- 19.53%
YoY- 147.4%
Quarter Report
Latest QR
Upcoming QR
ALAM's Result
ALAM's Financial Summary
View:
Show?
Quarter Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 102,157 71,595 55,122 76,965 62,522 48,548 61,866 39.57%
PBT 34,649 25,429 15,143 17,889 19,348 15,418 15,868 68.07%
Tax -8,540 -5,826 -2,337 881 -5,470 -3,492 -4,436 54.57%
NP 26,109 19,603 12,806 18,770 13,878 11,926 11,432 73.16%
-
NP to SH 23,564 19,346 11,182 16,680 13,955 10,133 10,158 74.96%
-
Tax Rate 24.65% 22.91% 15.43% -4.92% 28.27% 22.65% 27.96% -
Total Cost 76,048 51,992 42,316 58,195 48,644 36,622 50,434 31.39%
-
Net Worth 343,240 318,367 301,427 218,843 203,578 189,585 178,584 54.40%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div - 2,411 2,430 - - - 2,457 -
Div Payout % - 12.47% 21.74% - - - 24.19% -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 343,240 318,367 301,427 218,843 203,578 189,585 178,584 54.40%
NOSH 483,437 482,375 486,173 364,739 164,176 163,435 163,838 105.31%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 25.56% 27.38% 23.23% 24.39% 22.20% 24.57% 18.48% -
ROE 6.87% 6.08% 3.71% 7.62% 6.85% 5.34% 5.69% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 21.13 14.84 11.34 21.10 38.08 29.70 37.76 -32.02%
EPS 4.90 4.00 2.30 3.70 8.50 6.20 6.20 -14.48%
DPS 0.00 0.50 0.50 0.00 0.00 0.00 1.50 -
NAPS 0.71 0.66 0.62 0.60 1.24 1.16 1.09 -24.79%
Adjusted Per Share Value based on latest NOSH - 364,739
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 6.66 4.66 3.59 5.01 4.07 3.16 4.03 39.65%
EPS 1.54 1.26 0.73 1.09 0.91 0.66 0.66 75.64%
DPS 0.00 0.16 0.16 0.00 0.00 0.00 0.16 -
NAPS 0.2236 0.2074 0.1964 0.1426 0.1326 0.1235 0.1163 54.43%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 1.79 2.00 2.05 2.47 2.65 2.17 1.87 -
P/RPS 8.47 13.48 18.08 11.71 6.96 7.31 4.95 42.92%
P/EPS 36.72 49.87 89.13 54.01 31.18 35.00 30.16 13.97%
EY 2.72 2.01 1.12 1.85 3.21 2.86 3.32 -12.41%
DY 0.00 0.25 0.24 0.00 0.00 0.00 0.80 -
P/NAPS 2.52 3.03 3.31 4.12 2.14 1.87 1.72 28.90%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 26/11/08 11/08/08 20/05/08 28/02/08 27/11/07 28/08/07 16/05/07 -
Price 0.83 2.00 2.10 2.12 2.43 2.29 1.98 -
P/RPS 3.93 13.48 18.52 10.05 6.38 7.71 5.24 -17.40%
P/EPS 17.03 49.87 91.30 46.36 28.59 36.94 31.94 -34.17%
EY 5.87 2.01 1.10 2.16 3.50 2.71 3.13 51.90%
DY 0.00 0.25 0.24 0.00 0.00 0.00 0.76 -
P/NAPS 1.17 3.03 3.39 3.53 1.96 1.97 1.82 -25.45%

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