[ALAM] QoQ TTM Result on 31-Mar-2009 [#1]

Stock
[ALAM] ALAM MARITIM RESOURCES BHD
Announcement Date
25-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- 19.82%
YoY- 80.45%
Quarter Report
Latest QR
Upcoming QR
ALAM's Result
ALAM's Financial Summary
View:
Show?
TTM Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 375,232 349,169 348,148 339,070 322,854 305,839 266,204 25.63%
PBT 131,898 121,146 127,515 119,451 100,711 93,110 77,809 42.03%
Tax -13,111 -16,357 -23,800 -23,173 -20,404 -15,822 -12,752 1.86%
NP 118,787 104,789 103,715 96,278 80,307 77,288 65,057 49.22%
-
NP to SH 114,060 101,788 99,671 93,746 78,236 70,772 61,163 51.33%
-
Tax Rate 9.94% 13.50% 18.66% 19.40% 20.26% 16.99% 16.39% -
Total Cost 256,445 244,380 244,433 242,792 242,547 228,551 201,147 17.52%
-
Net Worth 462,124 449,417 431,093 405,322 375,572 343,240 318,367 28.11%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div 4,949 4,949 4,949 4,883 4,842 4,842 4,842 1.46%
Div Payout % 4.34% 4.86% 4.97% 5.21% 6.19% 6.84% 7.92% -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 462,124 449,417 431,093 405,322 375,572 343,240 318,367 28.11%
NOSH 491,621 493,865 495,509 494,296 494,173 483,437 482,375 1.27%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 31.66% 30.01% 29.79% 28.39% 24.87% 25.27% 24.44% -
ROE 24.68% 22.65% 23.12% 23.13% 20.83% 20.62% 19.21% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 76.33 70.70 70.26 68.60 65.33 63.26 55.19 24.06%
EPS 23.20 20.61 20.11 18.97 15.83 14.64 12.68 49.42%
DPS 1.00 1.00 1.00 0.99 0.98 1.00 1.00 0.00%
NAPS 0.94 0.91 0.87 0.82 0.76 0.71 0.66 26.50%
Adjusted Per Share Value based on latest NOSH - 494,296
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 24.50 22.79 22.73 22.13 21.08 19.97 17.38 25.64%
EPS 7.45 6.64 6.51 6.12 5.11 4.62 3.99 51.45%
DPS 0.32 0.32 0.32 0.32 0.32 0.32 0.32 0.00%
NAPS 0.3017 0.2934 0.2814 0.2646 0.2452 0.2241 0.2078 28.13%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 1.88 1.85 1.44 0.74 0.62 1.79 2.00 -
P/RPS 2.46 2.62 2.05 1.08 0.95 2.83 3.62 -22.65%
P/EPS 8.10 8.98 7.16 3.90 3.92 12.23 15.77 -35.78%
EY 12.34 11.14 13.97 25.63 25.53 8.18 6.34 55.70%
DY 0.53 0.54 0.69 1.34 1.58 0.56 0.50 3.94%
P/NAPS 2.00 2.03 1.66 0.90 0.82 2.52 3.03 -24.13%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 25/02/10 17/11/09 19/08/09 25/05/09 19/02/09 26/11/08 11/08/08 -
Price 1.77 1.83 1.61 1.22 0.71 0.83 2.00 -
P/RPS 2.32 2.59 2.29 1.78 1.09 1.31 3.62 -25.60%
P/EPS 7.63 8.88 8.00 6.43 4.48 5.67 15.77 -38.28%
EY 13.11 11.26 12.49 15.55 22.30 17.64 6.34 62.09%
DY 0.56 0.55 0.62 0.81 1.38 1.21 0.50 7.82%
P/NAPS 1.88 2.01 1.85 1.49 0.93 1.17 3.03 -27.19%

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