[ALAM] QoQ 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- 41.8%
YoY- 50.83%
Quarter Report
Latest QR
Upcoming QR
ALAM's Result
ALAM's Financial Summary
View:
Show?
Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 67,699 67,428 66,869 120,043 103,178 80,673 71,338 -3.42%
PBT 12,527 17,911 25,071 36,242 28,280 33,493 33,883 -48.45%
Tax -1,697 -1,338 -3,379 -455 -1,097 -6,453 -5,106 -51.98%
NP 10,830 16,573 21,692 35,787 27,183 27,040 28,777 -47.84%
-
NP to SH 8,927 16,756 20,513 36,416 25,681 25,271 26,692 -51.78%
-
Tax Rate 13.55% 7.47% 13.48% 1.26% 3.88% 19.27% 15.07% -
Total Cost 56,869 50,855 45,177 84,256 75,995 53,633 42,561 21.29%
-
Net Worth 743,916 507,757 462,735 462,124 449,417 431,093 405,322 49.84%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - 3,808 3,577 - - 2,477 2,471 -
Div Payout % - 22.73% 17.44% - - 9.80% 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 743,916 507,757 462,735 462,124 449,417 431,093 405,322 49.84%
NOSH 743,916 507,757 477,046 491,621 493,865 495,509 494,296 31.29%
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 16.00% 24.58% 32.44% 29.81% 26.35% 33.52% 40.34% -
ROE 1.20% 3.30% 4.43% 7.88% 5.71% 5.86% 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 9.10 13.28 14.02 24.42 20.89 16.28 14.43 -26.44%
EPS 1.20 3.30 4.30 7.20 5.20 5.10 5.40 -63.27%
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 4.42 4.40 4.37 7.84 6.74 5.27 4.66 -3.46%
EPS 0.58 1.09 1.34 2.38 1.68 1.65 1.74 -51.89%
DPS 0.00 0.25 0.23 0.00 0.00 0.16 0.16 -
NAPS 0.4856 0.3315 0.3021 0.3017 0.2934 0.2814 0.2646 49.84%
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 11.76 13.55 12.98 7.70 8.86 8.84 5.13 73.76%
P/EPS 89.17 54.55 42.33 25.38 35.58 28.24 13.70 248.20%
EY 1.12 1.83 2.36 3.94 2.81 3.54 7.30 -71.30%
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 12.31 8.81 11.70 7.25 8.76 9.89 8.45 28.47%
P/EPS 93.33 35.45 38.14 23.90 35.19 31.57 22.59 157.25%
EY 1.07 2.82 2.62 4.18 2.84 3.17 4.43 -61.18%
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