[ALAM] QoQ TTM Result on 30-Sep-2008 [#3]

Stock
[ALAM] ALAM MARITIM RESOURCES BHD
Announcement Date
26-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- 15.71%
YoY- 70.77%
Quarter Report
Latest QR
Upcoming QR
ALAM's Result
ALAM's Financial Summary
View:
Show?
TTM Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 348,148 339,070 322,854 305,839 266,204 243,157 249,901 24.76%
PBT 127,515 119,451 100,711 93,110 77,809 67,798 68,523 51.34%
Tax -23,800 -23,173 -20,404 -15,822 -12,752 -10,418 -12,517 53.53%
NP 103,715 96,278 80,307 77,288 65,057 57,380 56,006 50.85%
-
NP to SH 99,671 93,746 78,236 70,772 61,163 51,950 50,926 56.52%
-
Tax Rate 18.66% 19.40% 20.26% 16.99% 16.39% 15.37% 18.27% -
Total Cost 244,433 242,792 242,547 228,551 201,147 185,777 193,895 16.71%
-
Net Worth 431,093 405,322 375,572 343,240 318,367 301,427 218,843 57.20%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div 4,949 4,883 4,842 4,842 4,842 2,430 - -
Div Payout % 4.97% 5.21% 6.19% 6.84% 7.92% 4.68% - -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 431,093 405,322 375,572 343,240 318,367 301,427 218,843 57.20%
NOSH 495,509 494,296 494,173 483,437 482,375 486,173 364,739 22.68%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 29.79% 28.39% 24.87% 25.27% 24.44% 23.60% 22.41% -
ROE 23.12% 23.13% 20.83% 20.62% 19.21% 17.23% 23.27% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 70.26 68.60 65.33 63.26 55.19 50.01 68.51 1.69%
EPS 20.11 18.97 15.83 14.64 12.68 10.69 13.96 27.57%
DPS 1.00 0.99 0.98 1.00 1.00 0.50 0.00 -
NAPS 0.87 0.82 0.76 0.71 0.66 0.62 0.60 28.13%
Adjusted Per Share Value based on latest NOSH - 483,437
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 22.73 22.13 21.08 19.97 17.38 15.87 16.31 24.79%
EPS 6.51 6.12 5.11 4.62 3.99 3.39 3.32 56.72%
DPS 0.32 0.32 0.32 0.32 0.32 0.16 0.00 -
NAPS 0.2814 0.2646 0.2452 0.2241 0.2078 0.1968 0.1429 57.17%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 1.44 0.74 0.62 1.79 2.00 2.05 2.47 -
P/RPS 2.05 1.08 0.95 2.83 3.62 4.10 3.61 -31.44%
P/EPS 7.16 3.90 3.92 12.23 15.77 19.18 17.69 -45.31%
EY 13.97 25.63 25.53 8.18 6.34 5.21 5.65 82.95%
DY 0.69 1.34 1.58 0.56 0.50 0.24 0.00 -
P/NAPS 1.66 0.90 0.82 2.52 3.03 3.31 4.12 -45.47%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 19/08/09 25/05/09 19/02/09 26/11/08 11/08/08 20/05/08 28/02/08 -
Price 1.61 1.22 0.71 0.83 2.00 2.10 2.12 -
P/RPS 2.29 1.78 1.09 1.31 3.62 4.20 3.09 -18.12%
P/EPS 8.00 6.43 4.48 5.67 15.77 19.65 15.18 -34.78%
EY 12.49 15.55 22.30 17.64 6.34 5.09 6.59 53.21%
DY 0.62 0.81 1.38 1.21 0.50 0.24 0.00 -
P/NAPS 1.85 1.49 0.93 1.17 3.03 3.39 3.53 -35.02%

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