[ALAM] QoQ Quarter Result on 31-Mar-2009 [#1]

Stock
[ALAM] ALAM MARITIM RESOURCES BHD
Announcement Date
25-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- 10.55%
YoY- 138.71%
Quarter Report
Latest QR
Upcoming QR
ALAM's Result
ALAM's Financial Summary
View:
Show?
Quarter Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 120,043 103,178 80,673 71,338 93,980 102,157 71,595 41.00%
PBT 36,242 28,280 33,493 33,883 25,490 34,649 25,429 26.56%
Tax -455 -1,097 -6,453 -5,106 -3,701 -8,540 -5,826 -81.64%
NP 35,787 27,183 27,040 28,777 21,789 26,109 19,603 49.20%
-
NP to SH 36,416 25,681 25,271 26,692 24,144 23,564 19,346 52.27%
-
Tax Rate 1.26% 3.88% 19.27% 15.07% 14.52% 24.65% 22.91% -
Total Cost 84,256 75,995 53,633 42,561 72,191 76,048 51,992 37.84%
-
Net Worth 462,124 449,417 431,093 405,322 375,572 343,240 318,367 28.11%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - - 2,477 2,471 - - 2,411 -
Div Payout % - - 9.80% 9.26% - - 12.47% -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 462,124 449,417 431,093 405,322 375,572 343,240 318,367 28.11%
NOSH 491,621 493,865 495,509 494,296 494,173 483,437 482,375 1.27%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 29.81% 26.35% 33.52% 40.34% 23.18% 25.56% 27.38% -
ROE 7.88% 5.71% 5.86% 6.59% 6.43% 6.87% 6.08% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 24.42 20.89 16.28 14.43 19.02 21.13 14.84 39.25%
EPS 7.20 5.20 5.10 5.40 4.90 4.90 4.00 47.81%
DPS 0.00 0.00 0.50 0.50 0.00 0.00 0.50 -
NAPS 0.94 0.91 0.87 0.82 0.76 0.71 0.66 26.50%
Adjusted Per Share Value based on latest NOSH - 494,296
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 7.82 6.72 5.26 4.65 6.12 6.66 4.66 41.08%
EPS 2.37 1.67 1.65 1.74 1.57 1.54 1.26 52.20%
DPS 0.00 0.00 0.16 0.16 0.00 0.00 0.16 -
NAPS 0.3011 0.2928 0.2808 0.2641 0.2447 0.2236 0.2074 28.12%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 1.88 1.85 1.44 0.74 0.62 1.79 2.00 -
P/RPS 7.70 8.86 8.84 5.13 3.26 8.47 13.48 -31.08%
P/EPS 25.38 35.58 28.24 13.70 12.69 36.72 49.87 -36.17%
EY 3.94 2.81 3.54 7.30 7.88 2.72 2.01 56.43%
DY 0.00 0.00 0.35 0.68 0.00 0.00 0.25 -
P/NAPS 2.00 2.03 1.66 0.90 0.82 2.52 3.03 -24.13%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 25/02/10 17/11/09 19/08/09 25/05/09 19/02/09 26/11/08 11/08/08 -
Price 1.77 1.83 1.61 1.22 0.71 0.83 2.00 -
P/RPS 7.25 8.76 9.89 8.45 3.73 3.93 13.48 -33.79%
P/EPS 23.90 35.19 31.57 22.59 14.53 17.03 49.87 -38.67%
EY 4.18 2.84 3.17 4.43 6.88 5.87 2.01 62.70%
DY 0.00 0.00 0.31 0.41 0.00 0.00 0.25 -
P/NAPS 1.88 2.01 1.85 1.49 0.93 1.17 3.03 -27.19%

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