[ALAM] YoY Annual (Unaudited) Result on 31-Dec-2009 [#4]

Stock
[ALAM] ALAM MARITIM RESOURCES BHD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
YoY- 16.67%
Quarter Report
Latest QR
Upcoming QR
ALAM's Result
ALAM's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 502,390 308,124 253,974 348,917 322,854 249,900 214,153 15.25%
PBT 55,919 15,488 -2,322 112,525 100,711 68,523 68,920 -3.42%
Tax -210 -880 4,600 -17,158 -20,404 -12,516 -18,700 -52.64%
NP 55,709 14,608 2,278 95,367 80,307 56,007 50,220 1.74%
-
NP to SH 58,265 13,592 -8,237 91,280 78,237 50,926 49,468 2.76%
-
Tax Rate 0.38% 5.68% - 15.25% 20.26% 18.27% 27.13% -
Total Cost 446,681 293,516 251,696 253,550 242,547 193,893 163,933 18.16%
-
Net Worth 529,300 522,666 4,942,200 466,756 372,273 129,172 159,329 22.12%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div - - - - - - 2,276 -
Div Payout % - - - - - - 4.60% -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 529,300 522,666 4,942,200 466,756 372,273 129,172 159,329 22.12%
NOSH 790,000 885,874 8,236,999 496,549 489,833 215,286 151,742 31.61%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 11.09% 4.74% 0.90% 27.33% 24.87% 22.41% 23.45% -
ROE 11.01% 2.60% -0.17% 19.56% 21.02% 39.42% 31.05% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 63.59 34.78 3.08 70.27 65.91 116.08 141.13 -12.43%
EPS 3.00 1.70 0.10 18.30 16.00 11.40 32.60 -32.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.50 -
NAPS 0.67 0.59 0.60 0.94 0.76 0.60 1.05 -7.20%
Adjusted Per Share Value based on latest NOSH - 491,621
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 32.80 20.11 16.58 22.78 21.08 16.31 13.98 15.25%
EPS 3.80 0.89 -0.54 5.96 5.11 3.32 3.23 2.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.15 -
NAPS 0.3455 0.3412 3.2263 0.3047 0.243 0.0843 0.104 22.13%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 0.68 0.76 0.99 1.88 0.62 2.47 1.57 -
P/RPS 1.07 2.19 32.11 2.68 0.94 2.13 1.11 -0.60%
P/EPS 9.22 49.53 -990.00 10.23 3.88 10.44 4.82 11.40%
EY 10.85 2.02 -0.10 9.78 25.76 9.58 20.76 -10.24%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.96 -
P/NAPS 1.01 1.29 1.65 2.00 0.82 4.12 1.50 -6.37%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 28/02/13 28/02/12 28/02/11 25/02/10 19/02/09 28/02/08 22/02/07 -
Price 0.825 0.77 1.00 1.77 0.71 2.12 1.85 -
P/RPS 1.30 2.21 32.43 2.52 1.08 1.83 1.31 -0.12%
P/EPS 11.19 50.19 -1,000.00 9.63 4.45 8.96 5.67 11.98%
EY 8.94 1.99 -0.10 10.39 22.50 11.16 17.62 -10.68%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.81 -
P/NAPS 1.23 1.31 1.67 1.88 0.93 3.53 1.76 -5.79%

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