[ALAM] QoQ TTM Result on 30-Sep-2012 [#3]

Stock
[ALAM] ALAM MARITIM RESOURCES BHD
Announcement Date
30-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 5.6%
YoY- 197.2%
Quarter Report
Latest QR
Upcoming QR
ALAM's Result
ALAM's Financial Summary
View:
Show?
TTM Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 470,102 540,320 502,389 424,559 424,264 328,728 308,124 32.56%
PBT 83,342 73,443 55,916 39,082 38,064 28,454 14,190 225.87%
Tax -1,914 -742 -208 -1,870 -1,309 -1,386 -880 67.94%
NP 81,428 72,701 55,708 37,212 36,755 27,068 13,310 234.87%
-
NP to SH 79,255 73,134 58,264 38,623 36,576 27,398 13,255 229.79%
-
Tax Rate 2.30% 1.01% 0.37% 4.78% 3.44% 4.87% 6.20% -
Total Cost 388,674 467,619 446,681 387,347 387,509 301,660 294,814 20.25%
-
Net Worth 0 556,224 522,252 511,071 516,095 508,331 456,659 -
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 0 556,224 522,252 511,071 516,095 508,331 456,659 -
NOSH 795,486 794,607 779,481 774,350 806,400 819,888 773,999 1.84%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 17.32% 13.46% 11.09% 8.76% 8.66% 8.23% 4.32% -
ROE 0.00% 13.15% 11.16% 7.56% 7.09% 5.39% 2.90% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 59.10 68.00 64.45 54.83 52.61 40.09 39.81 30.16%
EPS 9.96 9.20 7.47 4.99 4.54 3.34 1.71 224.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.70 0.67 0.66 0.64 0.62 0.59 -
Adjusted Per Share Value based on latest NOSH - 774,350
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 30.63 35.20 32.73 27.66 27.64 21.42 20.07 32.59%
EPS 5.16 4.76 3.80 2.52 2.38 1.78 0.86 230.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.3624 0.3402 0.3329 0.3362 0.3312 0.2975 -
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 1.38 0.925 0.68 0.51 0.54 0.73 0.76 -
P/RPS 2.34 1.36 1.06 0.93 1.03 1.82 1.91 14.50%
P/EPS 13.85 10.05 9.10 10.22 11.91 21.85 44.38 -54.02%
EY 7.22 9.95 10.99 9.78 8.40 4.58 2.25 117.70%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 1.32 1.01 0.77 0.84 1.18 1.29 -
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 20/08/13 27/05/13 28/02/13 30/11/12 13/08/12 22/05/12 28/02/12 -
Price 1.49 1.25 0.825 0.69 0.50 0.52 0.77 -
P/RPS 2.52 1.84 1.28 1.26 0.95 1.30 1.93 19.48%
P/EPS 14.96 13.58 11.04 13.83 11.02 15.56 44.96 -52.01%
EY 6.69 7.36 9.06 7.23 9.07 6.43 2.22 108.77%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 1.79 1.23 1.05 0.78 0.84 1.31 -

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