[ALAM] QoQ TTM Result on 31-Mar-2012 [#1]

Stock
[ALAM] ALAM MARITIM RESOURCES BHD
Announcement Date
22-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- 106.7%
YoY- 179.55%
Quarter Report
Latest QR
Upcoming QR
ALAM's Result
ALAM's Financial Summary
View:
Show?
TTM Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 502,389 424,559 424,264 328,728 308,124 258,816 210,488 78.12%
PBT 55,916 39,082 38,064 28,454 14,190 -59,762 -62,116 -
Tax -208 -1,870 -1,309 -1,386 -880 15,691 14,549 -
NP 55,708 37,212 36,755 27,068 13,310 -44,071 -47,567 -
-
NP to SH 58,264 38,623 36,576 27,398 13,255 -39,734 -44,247 -
-
Tax Rate 0.37% 4.78% 3.44% 4.87% 6.20% - - -
Total Cost 446,681 387,347 387,509 301,660 294,814 302,887 258,055 43.92%
-
Net Worth 522,252 511,071 516,095 508,331 456,659 482,258 455,611 9.48%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 522,252 511,071 516,095 508,331 456,659 482,258 455,611 9.48%
NOSH 779,481 774,350 806,400 819,888 773,999 790,588 772,222 0.62%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 11.09% 8.76% 8.66% 8.23% 4.32% -17.03% -22.60% -
ROE 11.16% 7.56% 7.09% 5.39% 2.90% -8.24% -9.71% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 64.45 54.83 52.61 40.09 39.81 32.74 27.26 77.01%
EPS 7.47 4.99 4.54 3.34 1.71 -5.03 -5.73 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.67 0.66 0.64 0.62 0.59 0.61 0.59 8.80%
Adjusted Per Share Value based on latest NOSH - 819,888
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 32.73 27.66 27.64 21.42 20.07 16.86 13.71 78.15%
EPS 3.80 2.52 2.38 1.78 0.86 -2.59 -2.88 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3402 0.3329 0.3362 0.3312 0.2975 0.3142 0.2968 9.47%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.68 0.51 0.54 0.73 0.76 0.72 0.99 -
P/RPS 1.06 0.93 1.03 1.82 1.91 2.20 3.63 -55.82%
P/EPS 9.10 10.22 11.91 21.85 44.38 -14.33 -17.28 -
EY 10.99 9.78 8.40 4.58 2.25 -6.98 -5.79 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.01 0.77 0.84 1.18 1.29 1.18 1.68 -28.65%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 28/02/13 30/11/12 13/08/12 22/05/12 28/02/12 21/11/11 22/08/11 -
Price 0.825 0.69 0.50 0.52 0.77 0.75 0.78 -
P/RPS 1.28 1.26 0.95 1.30 1.93 2.29 2.86 -41.34%
P/EPS 11.04 13.83 11.02 15.56 44.96 -14.92 -13.61 -
EY 9.06 7.23 9.07 6.43 2.22 -6.70 -7.35 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.23 1.05 0.78 0.84 1.31 1.23 1.32 -4.57%

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