[ALAM] QoQ TTM Result on 31-Mar-2008 [#1]

Stock
[ALAM] ALAM MARITIM RESOURCES BHD
Announcement Date
20-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- 2.01%
YoY- -4.38%
Quarter Report
Latest QR
Upcoming QR
ALAM's Result
ALAM's Financial Summary
View:
Show?
TTM Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 322,854 305,839 266,204 243,157 249,901 243,329 222,691 27.95%
PBT 100,711 93,110 77,809 67,798 68,523 62,015 55,108 49.20%
Tax -20,404 -15,822 -12,752 -10,418 -12,517 -17,536 -15,072 22.26%
NP 80,307 77,288 65,057 57,380 56,006 44,479 40,036 58.71%
-
NP to SH 78,236 70,772 61,163 51,950 50,926 41,443 37,093 64.09%
-
Tax Rate 20.26% 16.99% 16.39% 15.37% 18.27% 28.28% 27.35% -
Total Cost 242,547 228,551 201,147 185,777 193,895 198,850 182,655 20.70%
-
Net Worth 375,572 343,240 318,367 301,427 218,843 164,176 163,435 73.70%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div 4,842 4,842 4,842 2,430 - 2,407 2,407 59.01%
Div Payout % 6.19% 6.84% 7.92% 4.68% - 5.81% 6.49% -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 375,572 343,240 318,367 301,427 218,843 164,176 163,435 73.70%
NOSH 494,173 483,437 482,375 486,173 364,739 164,176 163,435 108.40%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 24.87% 25.27% 24.44% 23.60% 22.41% 18.28% 17.98% -
ROE 20.83% 20.62% 19.21% 17.23% 23.27% 25.24% 22.70% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 65.33 63.26 55.19 50.01 68.51 148.21 136.26 -38.60%
EPS 15.83 14.64 12.68 10.69 13.96 25.24 22.70 -21.27%
DPS 0.98 1.00 1.00 0.50 0.00 1.47 1.47 -23.59%
NAPS 0.76 0.71 0.66 0.62 0.60 1.00 1.00 -16.65%
Adjusted Per Share Value based on latest NOSH - 486,173
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 21.03 19.92 17.34 15.84 16.28 15.85 14.51 27.92%
EPS 5.10 4.61 3.98 3.38 3.32 2.70 2.42 64.00%
DPS 0.32 0.32 0.32 0.16 0.00 0.16 0.16 58.40%
NAPS 0.2447 0.2236 0.2074 0.1964 0.1426 0.107 0.1065 73.68%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 0.62 1.79 2.00 2.05 2.47 2.65 2.17 -
P/RPS 0.95 2.83 3.62 4.10 3.61 1.79 1.59 -28.95%
P/EPS 3.92 12.23 15.77 19.18 17.69 10.50 9.56 -44.65%
EY 25.53 8.18 6.34 5.21 5.65 9.53 10.46 80.78%
DY 1.58 0.56 0.50 0.24 0.00 0.55 0.68 74.98%
P/NAPS 0.82 2.52 3.03 3.31 4.12 2.65 2.17 -47.57%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 19/02/09 26/11/08 11/08/08 20/05/08 28/02/08 27/11/07 28/08/07 -
Price 0.71 0.83 2.00 2.10 2.12 2.43 2.29 -
P/RPS 1.09 1.31 3.62 4.20 3.09 1.64 1.68 -24.95%
P/EPS 4.48 5.67 15.77 19.65 15.18 9.63 10.09 -41.65%
EY 22.30 17.64 6.34 5.09 6.59 10.39 9.91 71.29%
DY 1.38 1.21 0.50 0.24 0.00 0.60 0.64 66.51%
P/NAPS 0.93 1.17 3.03 3.39 3.53 2.43 2.29 -45.00%

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