[ALAM] QoQ TTM Result on 30-Sep-2009 [#3]

Stock
[ALAM] ALAM MARITIM RESOURCES BHD
Announcement Date
17-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 2.12%
YoY- 43.83%
Quarter Report
Latest QR
Upcoming QR
ALAM's Result
ALAM's Financial Summary
View:
Show?
TTM Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 357,518 370,763 375,232 349,169 348,148 339,070 322,854 7.05%
PBT 107,504 123,086 131,898 121,146 127,515 119,451 100,711 4.46%
Tax -6,269 -11,384 -13,111 -16,357 -23,800 -23,173 -20,404 -54.56%
NP 101,235 111,702 118,787 104,789 103,715 96,278 80,307 16.74%
-
NP to SH 99,366 107,881 114,060 101,788 99,671 93,746 78,236 17.33%
-
Tax Rate 5.83% 9.25% 9.94% 13.50% 18.66% 19.40% 20.26% -
Total Cost 256,283 259,061 256,445 244,380 244,433 242,792 242,547 3.75%
-
Net Worth 507,757 0 462,124 449,417 431,093 405,322 375,572 22.33%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div - 2,477 4,949 4,949 4,949 4,883 4,842 -
Div Payout % - 2.30% 4.34% 4.86% 4.97% 5.21% 6.19% -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 507,757 0 462,124 449,417 431,093 405,322 375,572 22.33%
NOSH 507,757 477,046 491,621 493,865 495,509 494,296 494,173 1.82%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 28.32% 30.13% 31.66% 30.01% 29.79% 28.39% 24.87% -
ROE 19.57% 0.00% 24.68% 22.65% 23.12% 23.13% 20.83% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 70.41 77.72 76.33 70.70 70.26 68.60 65.33 5.13%
EPS 19.57 22.61 23.20 20.61 20.11 18.97 15.83 15.23%
DPS 0.00 0.52 1.00 1.00 1.00 0.99 0.98 -
NAPS 1.00 0.00 0.94 0.91 0.87 0.82 0.76 20.13%
Adjusted Per Share Value based on latest NOSH - 493,865
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 23.29 24.15 24.45 22.75 22.68 22.09 21.03 7.06%
EPS 6.47 7.03 7.43 6.63 6.49 6.11 5.10 17.24%
DPS 0.00 0.16 0.32 0.32 0.32 0.32 0.32 -
NAPS 0.3308 0.00 0.3011 0.2928 0.2808 0.2641 0.2447 22.32%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 1.80 1.82 1.88 1.85 1.44 0.74 0.62 -
P/RPS 2.56 2.34 2.46 2.62 2.05 1.08 0.95 93.99%
P/EPS 9.20 8.05 8.10 8.98 7.16 3.90 3.92 76.88%
EY 10.87 12.43 12.34 11.14 13.97 25.63 25.53 -43.49%
DY 0.00 0.29 0.53 0.54 0.69 1.34 1.58 -
P/NAPS 1.80 0.00 2.00 2.03 1.66 0.90 0.82 69.14%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 26/08/10 27/05/10 25/02/10 17/11/09 19/08/09 25/05/09 19/02/09 -
Price 1.17 1.64 1.77 1.83 1.61 1.22 0.71 -
P/RPS 1.66 2.11 2.32 2.59 2.29 1.78 1.09 32.47%
P/EPS 5.98 7.25 7.63 8.88 8.00 6.43 4.48 21.29%
EY 16.73 13.79 13.11 11.26 12.49 15.55 22.30 -17.47%
DY 0.00 0.32 0.56 0.55 0.62 0.81 1.38 -
P/NAPS 1.17 0.00 1.88 2.01 1.85 1.49 0.93 16.58%

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