[ALAM] QoQ TTM Result on 31-Mar-2014 [#1]

Stock
[ALAM] ALAM MARITIM RESOURCES BHD
Announcement Date
27-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- -9.92%
YoY- -17.33%
Quarter Report
Latest QR
Upcoming QR
ALAM's Result
ALAM's Financial Summary
View:
Show?
TTM Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 396,729 389,531 441,556 452,727 466,796 533,669 470,102 -10.66%
PBT 67,154 60,242 63,214 63,806 73,699 90,801 83,342 -13.37%
Tax -6,505 -2,285 -1,891 44 -1,061 -1,386 -1,914 125.54%
NP 60,649 57,957 61,323 63,850 72,638 89,415 81,428 -17.78%
-
NP to SH 61,321 57,015 59,700 60,463 67,122 85,441 79,255 -15.68%
-
Tax Rate 9.69% 3.79% 2.99% -0.07% 1.44% 1.53% 2.30% -
Total Cost 336,080 331,574 380,233 388,877 394,158 444,254 388,674 -9.21%
-
Net Worth 832,014 0 0 625,122 628,044 602,027 0 -
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 832,014 0 0 625,122 628,044 602,027 0 -
NOSH 924,460 924,460 924,460 801,439 826,374 802,703 795,486 10.50%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 15.29% 14.88% 13.89% 14.10% 15.56% 16.75% 17.32% -
ROE 7.37% 0.00% 0.00% 9.67% 10.69% 14.19% 0.00% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 42.91 42.14 52.87 56.49 56.49 66.48 59.10 -19.17%
EPS 6.63 6.17 7.15 7.54 8.12 10.64 9.96 -23.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.90 0.00 0.00 0.78 0.76 0.75 0.00 -
Adjusted Per Share Value based on latest NOSH - 801,439
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 25.85 25.38 28.77 29.49 30.41 34.77 30.63 -10.66%
EPS 3.99 3.71 3.89 3.94 4.37 5.57 5.16 -15.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.542 0.00 0.00 0.4072 0.4091 0.3922 0.00 -
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 0.63 1.30 1.57 1.41 1.57 1.44 1.38 -
P/RPS 1.47 3.09 2.97 2.50 2.78 2.17 2.34 -26.58%
P/EPS 9.50 21.08 21.97 18.69 19.33 13.53 13.85 -22.16%
EY 10.53 4.74 4.55 5.35 5.17 7.39 7.22 28.51%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.00 0.00 1.81 2.07 1.92 0.00 -
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 27/02/15 20/11/14 21/08/14 27/05/14 27/02/14 19/11/13 20/08/13 -
Price 0.76 0.81 1.45 1.54 1.49 1.51 1.49 -
P/RPS 1.77 1.92 2.74 2.73 2.64 2.27 2.52 -20.93%
P/EPS 11.46 13.13 20.29 20.41 18.34 14.19 14.96 -16.23%
EY 8.73 7.61 4.93 4.90 5.45 7.05 6.69 19.35%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.84 0.00 0.00 1.97 1.96 2.01 0.00 -

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