[ALAM] QoQ TTM Result on 31-Dec-2011 [#4]

Stock
[ALAM] ALAM MARITIM RESOURCES BHD
Announcement Date
28-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- 133.36%
YoY- 285.02%
Quarter Report
Latest QR
Upcoming QR
ALAM's Result
ALAM's Financial Summary
View:
Show?
TTM Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 424,559 424,264 328,728 308,124 258,816 210,488 210,011 59.67%
PBT 39,082 38,064 28,454 14,190 -59,762 -62,116 -49,759 -
Tax -1,870 -1,309 -1,386 -880 15,691 14,549 13,181 -
NP 37,212 36,755 27,068 13,310 -44,071 -47,567 -36,578 -
-
NP to SH 38,623 36,576 27,398 13,255 -39,734 -44,247 -34,441 -
-
Tax Rate 4.78% 3.44% 4.87% 6.20% - - - -
Total Cost 387,347 387,509 301,660 294,814 302,887 258,055 246,589 35.01%
-
Net Worth 511,071 516,095 508,331 456,659 482,258 455,611 488,230 3.08%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 511,071 516,095 508,331 456,659 482,258 455,611 488,230 3.08%
NOSH 774,350 806,400 819,888 773,999 790,588 772,222 820,555 -3.77%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 8.76% 8.66% 8.23% 4.32% -17.03% -22.60% -17.42% -
ROE 7.56% 7.09% 5.39% 2.90% -8.24% -9.71% -7.05% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 54.83 52.61 40.09 39.81 32.74 27.26 25.59 65.96%
EPS 4.99 4.54 3.34 1.71 -5.03 -5.73 -4.20 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.66 0.64 0.62 0.59 0.61 0.59 0.595 7.13%
Adjusted Per Share Value based on latest NOSH - 773,999
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 27.72 27.70 21.46 20.11 16.90 13.74 13.71 59.69%
EPS 2.52 2.39 1.79 0.87 -2.59 -2.89 -2.25 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3336 0.3369 0.3318 0.2981 0.3148 0.2974 0.3187 3.08%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 0.51 0.54 0.73 0.76 0.72 0.99 1.03 -
P/RPS 0.93 1.03 1.82 1.91 2.20 3.63 4.02 -62.21%
P/EPS 10.22 11.91 21.85 44.38 -14.33 -17.28 -24.54 -
EY 9.78 8.40 4.58 2.25 -6.98 -5.79 -4.08 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 0.84 1.18 1.29 1.18 1.68 1.73 -41.61%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 30/11/12 13/08/12 22/05/12 28/02/12 21/11/11 22/08/11 27/05/11 -
Price 0.69 0.50 0.52 0.77 0.75 0.78 1.05 -
P/RPS 1.26 0.95 1.30 1.93 2.29 2.86 4.10 -54.36%
P/EPS 13.83 11.02 15.56 44.96 -14.92 -13.61 -25.02 -
EY 7.23 9.07 6.43 2.22 -6.70 -7.35 -4.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.05 0.78 0.84 1.31 1.23 1.32 1.76 -29.06%

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