[ALAM] QoQ TTM Result on 31-Mar-2010 [#1]

Stock
[ALAM] ALAM MARITIM RESOURCES BHD
Announcement Date
27-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- -5.42%
YoY- 15.08%
Quarter Report
Latest QR
Upcoming QR
ALAM's Result
ALAM's Financial Summary
View:
Show?
TTM Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 242,192 322,039 357,518 370,763 375,232 349,169 348,148 -21.43%
PBT -17,960 91,751 107,504 123,086 131,898 121,146 127,515 -
Tax 9,827 -6,869 -6,269 -11,384 -13,111 -16,357 -23,800 -
NP -8,133 84,882 101,235 111,702 118,787 104,789 103,715 -
-
NP to SH -7,164 82,612 99,366 107,881 114,060 101,788 99,671 -
-
Tax Rate - 7.49% 5.83% 9.25% 9.94% 13.50% 18.66% -
Total Cost 250,325 237,157 256,283 259,061 256,445 244,380 244,433 1.59%
-
Net Worth 496,170 743,916 507,757 0 462,124 449,417 431,093 9.79%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div - - - 2,477 4,949 4,949 4,949 -
Div Payout % - - - 2.30% 4.34% 4.86% 4.97% -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 496,170 743,916 507,757 0 462,124 449,417 431,093 9.79%
NOSH 826,950 743,916 507,757 477,046 491,621 493,865 495,509 40.56%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin -3.36% 26.36% 28.32% 30.13% 31.66% 30.01% 29.79% -
ROE -1.44% 11.11% 19.57% 0.00% 24.68% 22.65% 23.12% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 29.29 43.29 70.41 77.72 76.33 70.70 70.26 -44.10%
EPS -0.87 11.11 19.57 22.61 23.20 20.61 20.11 -
DPS 0.00 0.00 0.00 0.52 1.00 1.00 1.00 -
NAPS 0.60 1.00 1.00 0.00 0.94 0.91 0.87 -21.88%
Adjusted Per Share Value based on latest NOSH - 477,046
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 15.81 21.02 23.34 24.20 24.50 22.79 22.73 -21.44%
EPS -0.47 5.39 6.49 7.04 7.45 6.64 6.51 -
DPS 0.00 0.00 0.00 0.16 0.32 0.32 0.32 -
NAPS 0.3239 0.4856 0.3315 0.00 0.3017 0.2934 0.2814 9.80%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 0.99 1.07 1.80 1.82 1.88 1.85 1.44 -
P/RPS 3.38 2.47 2.56 2.34 2.46 2.62 2.05 39.43%
P/EPS -114.28 9.64 9.20 8.05 8.10 8.98 7.16 -
EY -0.88 10.38 10.87 12.43 12.34 11.14 13.97 -
DY 0.00 0.00 0.00 0.29 0.53 0.54 0.69 -
P/NAPS 1.65 1.07 1.80 0.00 2.00 2.03 1.66 -0.40%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 28/02/11 26/11/10 26/08/10 27/05/10 25/02/10 17/11/09 19/08/09 -
Price 1.00 1.12 1.17 1.64 1.77 1.83 1.61 -
P/RPS 3.41 2.59 1.66 2.11 2.32 2.59 2.29 30.30%
P/EPS -115.43 10.09 5.98 7.25 7.63 8.88 8.00 -
EY -0.87 9.92 16.73 13.79 13.11 11.26 12.49 -
DY 0.00 0.00 0.00 0.32 0.56 0.55 0.62 -
P/NAPS 1.67 1.12 1.17 0.00 1.88 2.01 1.85 -6.57%

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