[ALAM] YoY Annual (Unaudited) Result on 31-Dec-2013 [#4]

Stock
[ALAM] ALAM MARITIM RESOURCES BHD
Announcement Date
27-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
YoY- 27.53%
Quarter Report
Latest QR
Upcoming QR
ALAM's Result
ALAM's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 247,463 350,222 391,584 447,397 502,390 308,124 253,974 -0.43%
PBT -133,485 12,610 46,486 78,662 55,919 15,488 -2,322 96.33%
Tax -1,263 32,534 14,243 -4,160 -210 -880 4,600 -
NP -134,748 45,144 60,729 74,502 55,709 14,608 2,278 -
-
NP to SH -131,404 44,809 60,702 74,305 58,265 13,592 -8,237 58.59%
-
Tax Rate - -258.00% -30.64% 5.29% 0.38% 5.68% - -
Total Cost 382,211 305,078 330,855 372,895 446,681 293,516 251,696 7.20%
-
Net Worth 749,558 878,237 789,913 601,731 529,300 522,666 4,942,200 -26.95%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 749,558 878,237 789,913 601,731 529,300 522,666 4,942,200 -26.95%
NOSH 924,460 924,460 877,681 791,752 790,000 885,874 8,236,999 -30.52%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin -54.45% 12.89% 15.51% 16.65% 11.09% 4.74% 0.90% -
ROE -17.53% 5.10% 7.68% 12.35% 11.01% 2.60% -0.17% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 26.74 37.88 44.62 56.51 63.59 34.78 3.08 43.31%
EPS -14.20 4.80 7.00 9.40 3.00 1.70 0.10 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.81 0.95 0.90 0.76 0.67 0.59 0.60 5.12%
Adjusted Per Share Value based on latest NOSH - 826,374
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 16.15 22.86 25.56 29.21 32.80 20.11 16.58 -0.43%
EPS -8.58 2.93 3.96 4.85 3.80 0.89 -0.54 58.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4893 0.5733 0.5157 0.3928 0.3455 0.3412 3.2263 -26.95%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 0.265 0.425 0.63 1.57 0.68 0.76 0.99 -
P/RPS 1.07 1.12 1.41 2.78 1.07 2.19 32.11 -43.24%
P/EPS -1.78 8.77 9.11 16.73 9.22 49.53 -990.00 -65.09%
EY -56.07 11.40 10.98 5.98 10.85 2.02 -0.10 186.88%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.45 0.70 2.07 1.01 1.29 1.65 -23.50%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 28/02/17 29/02/16 27/02/15 27/02/14 28/02/13 28/02/12 28/02/11 -
Price 0.295 0.36 0.76 1.49 0.825 0.77 1.00 -
P/RPS 1.19 0.95 1.70 2.64 1.30 2.21 32.43 -42.32%
P/EPS -1.99 7.43 10.99 15.88 11.19 50.19 -1,000.00 -64.50%
EY -50.37 13.46 9.10 6.30 8.94 1.99 -0.10 181.80%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.38 0.84 1.96 1.23 1.31 1.67 -22.19%

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