[ALAM] QoQ TTM Result on 30-Jun-2007 [#2]

Stock
[ALAM] ALAM MARITIM RESOURCES BHD
Announcement Date
28-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- -31.73%
YoY- 35.51%
Quarter Report
Latest QR
Upcoming QR
ALAM's Result
ALAM's Financial Summary
View:
Show?
TTM Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 243,157 249,901 243,329 222,691 213,027 151,161 80,768 108.35%
PBT 67,798 68,523 62,015 55,108 76,719 60,851 49,470 23.35%
Tax -10,418 -12,517 -17,536 -15,072 -20,579 -16,143 -12,005 -9.01%
NP 57,380 56,006 44,479 40,036 56,140 44,708 37,465 32.83%
-
NP to SH 51,950 50,926 41,443 37,093 54,332 44,174 36,977 25.41%
-
Tax Rate 15.37% 18.27% 28.28% 27.35% 26.82% 26.53% 24.27% -
Total Cost 185,777 193,895 198,850 182,655 156,887 106,453 43,303 163.79%
-
Net Worth 301,427 218,843 164,176 163,435 163,838 160,523 148,722 60.08%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div 2,430 - 2,407 2,407 2,407 2,407 - -
Div Payout % 4.68% - 5.81% 6.49% 4.43% 5.45% - -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 301,427 218,843 164,176 163,435 163,838 160,523 148,722 60.08%
NOSH 486,173 364,739 164,176 163,435 163,838 160,523 154,919 114.20%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin 23.60% 22.41% 18.28% 17.98% 26.35% 29.58% 46.39% -
ROE 17.23% 23.27% 25.24% 22.70% 33.16% 27.52% 24.86% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 50.01 68.51 148.21 136.26 130.02 94.17 52.14 -2.73%
EPS 10.69 13.96 25.24 22.70 33.16 27.52 23.87 -41.43%
DPS 0.50 0.00 1.47 1.47 1.47 1.50 0.00 -
NAPS 0.62 0.60 1.00 1.00 1.00 1.00 0.96 -25.26%
Adjusted Per Share Value based on latest NOSH - 163,435
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 15.87 16.31 15.88 14.54 13.91 9.87 5.27 108.39%
EPS 3.39 3.32 2.71 2.42 3.55 2.88 2.41 25.51%
DPS 0.16 0.00 0.16 0.16 0.16 0.16 0.00 -
NAPS 0.1968 0.1429 0.1072 0.1067 0.107 0.1048 0.0971 60.08%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 2.05 2.47 2.65 2.17 1.87 1.57 1.11 -
P/RPS 4.10 3.61 1.79 1.59 1.44 1.67 2.13 54.67%
P/EPS 19.18 17.69 10.50 9.56 5.64 5.71 4.65 156.97%
EY 5.21 5.65 9.53 10.46 17.73 17.53 21.50 -61.09%
DY 0.24 0.00 0.55 0.68 0.79 0.96 0.00 -
P/NAPS 3.31 4.12 2.65 2.17 1.87 1.57 1.16 101.04%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 20/05/08 28/02/08 27/11/07 28/08/07 16/05/07 - - -
Price 2.10 2.12 2.43 2.29 1.98 0.00 0.00 -
P/RPS 4.20 3.09 1.64 1.68 1.52 0.00 0.00 -
P/EPS 19.65 15.18 9.63 10.09 5.97 0.00 0.00 -
EY 5.09 6.59 10.39 9.91 16.75 0.00 0.00 -
DY 0.24 0.00 0.60 0.64 0.74 0.00 0.00 -
P/NAPS 3.39 3.53 2.43 2.29 1.98 0.00 0.00 -

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