[ALAM] QoQ TTM Result on 31-Mar-2013 [#1]

Stock
[ALAM] ALAM MARITIM RESOURCES BHD
Announcement Date
27-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- 25.52%
YoY- 166.93%
Quarter Report
Latest QR
Upcoming QR
ALAM's Result
ALAM's Financial Summary
View:
Show?
TTM Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 466,796 533,669 470,102 540,320 502,389 424,559 424,264 6.55%
PBT 73,699 90,801 83,342 73,443 55,916 39,082 38,064 55.15%
Tax -1,061 -1,386 -1,914 -742 -208 -1,870 -1,309 -13.03%
NP 72,638 89,415 81,428 72,701 55,708 37,212 36,755 57.28%
-
NP to SH 67,122 85,441 79,255 73,134 58,264 38,623 36,576 49.72%
-
Tax Rate 1.44% 1.53% 2.30% 1.01% 0.37% 4.78% 3.44% -
Total Cost 394,158 444,254 388,674 467,619 446,681 387,347 387,509 1.13%
-
Net Worth 628,044 602,027 0 556,224 522,252 511,071 516,095 13.94%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 628,044 602,027 0 556,224 522,252 511,071 516,095 13.94%
NOSH 826,374 802,703 795,486 794,607 779,481 774,350 806,400 1.64%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 15.56% 16.75% 17.32% 13.46% 11.09% 8.76% 8.66% -
ROE 10.69% 14.19% 0.00% 13.15% 11.16% 7.56% 7.09% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 56.49 66.48 59.10 68.00 64.45 54.83 52.61 4.84%
EPS 8.12 10.64 9.96 9.20 7.47 4.99 4.54 47.18%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.76 0.75 0.00 0.70 0.67 0.66 0.64 12.10%
Adjusted Per Share Value based on latest NOSH - 794,607
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 30.41 34.77 30.63 35.20 32.73 27.66 27.64 6.55%
EPS 4.37 5.57 5.16 4.76 3.80 2.52 2.38 49.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4091 0.3922 0.00 0.3624 0.3402 0.3329 0.3362 13.93%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 1.57 1.44 1.38 0.925 0.68 0.51 0.54 -
P/RPS 2.78 2.17 2.34 1.36 1.06 0.93 1.03 93.50%
P/EPS 19.33 13.53 13.85 10.05 9.10 10.22 11.91 37.98%
EY 5.17 7.39 7.22 9.95 10.99 9.78 8.40 -27.58%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.07 1.92 0.00 1.32 1.01 0.77 0.84 82.14%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 27/02/14 19/11/13 20/08/13 27/05/13 28/02/13 30/11/12 13/08/12 -
Price 1.49 1.51 1.49 1.25 0.825 0.69 0.50 -
P/RPS 2.64 2.27 2.52 1.84 1.28 1.26 0.95 97.29%
P/EPS 18.34 14.19 14.96 13.58 11.04 13.83 11.02 40.30%
EY 5.45 7.05 6.69 7.36 9.06 7.23 9.07 -28.72%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.96 2.01 0.00 1.79 1.23 1.05 0.78 84.52%

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