[ALAM] QoQ TTM Result on 30-Sep-2013 [#3]

Stock
[ALAM] ALAM MARITIM RESOURCES BHD
Announcement Date
19-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 7.81%
YoY- 121.22%
Quarter Report
Latest QR
Upcoming QR
ALAM's Result
ALAM's Financial Summary
View:
Show?
TTM Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 441,556 452,727 466,796 533,669 470,102 540,320 502,389 -8.26%
PBT 63,214 63,806 73,699 90,801 83,342 73,443 55,916 8.54%
Tax -1,891 44 -1,061 -1,386 -1,914 -742 -208 337.36%
NP 61,323 63,850 72,638 89,415 81,428 72,701 55,708 6.63%
-
NP to SH 59,700 60,463 67,122 85,441 79,255 73,134 58,264 1.64%
-
Tax Rate 2.99% -0.07% 1.44% 1.53% 2.30% 1.01% 0.37% -
Total Cost 380,233 388,877 394,158 444,254 388,674 467,619 446,681 -10.20%
-
Net Worth 0 625,122 628,044 602,027 0 556,224 522,252 -
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 0 625,122 628,044 602,027 0 556,224 522,252 -
NOSH 924,460 801,439 826,374 802,703 795,486 794,607 779,481 12.07%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 13.89% 14.10% 15.56% 16.75% 17.32% 13.46% 11.09% -
ROE 0.00% 9.67% 10.69% 14.19% 0.00% 13.15% 11.16% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 52.87 56.49 56.49 66.48 59.10 68.00 64.45 -12.40%
EPS 7.15 7.54 8.12 10.64 9.96 9.20 7.47 -2.88%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.78 0.76 0.75 0.00 0.70 0.67 -
Adjusted Per Share Value based on latest NOSH - 802,703
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 28.77 29.49 30.41 34.77 30.63 35.20 32.73 -8.25%
EPS 3.89 3.94 4.37 5.57 5.16 4.76 3.80 1.57%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.4072 0.4091 0.3922 0.00 0.3624 0.3402 -
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 1.57 1.41 1.57 1.44 1.38 0.925 0.68 -
P/RPS 2.97 2.50 2.78 2.17 2.34 1.36 1.06 99.12%
P/EPS 21.97 18.69 19.33 13.53 13.85 10.05 9.10 80.25%
EY 4.55 5.35 5.17 7.39 7.22 9.95 10.99 -44.54%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 1.81 2.07 1.92 0.00 1.32 1.01 -
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 21/08/14 27/05/14 27/02/14 19/11/13 20/08/13 27/05/13 28/02/13 -
Price 1.45 1.54 1.49 1.51 1.49 1.25 0.825 -
P/RPS 2.74 2.73 2.64 2.27 2.52 1.84 1.28 66.32%
P/EPS 20.29 20.41 18.34 14.19 14.96 13.58 11.04 50.20%
EY 4.93 4.90 5.45 7.05 6.69 7.36 9.06 -33.42%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 1.97 1.96 2.01 0.00 1.79 1.23 -

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