[ALAM] YoY Annualized Quarter Result on 30-Sep-2012 [#3]

Stock
[ALAM] ALAM MARITIM RESOURCES BHD
Announcement Date
30-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 10.59%
YoY- 185.7%
Quarter Report
Latest QR
Upcoming QR
ALAM's Result
ALAM's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 337,700 385,425 462,581 446,740 291,493 269,328 340,252 -0.12%
PBT 56,418 80,034 104,596 51,466 18,274 74,012 127,541 -12.70%
Tax -5,044 -5,257 -2,764 -2,056 -733 -6,948 -16,874 -18.22%
NP 51,374 74,777 101,832 49,410 17,541 67,064 110,666 -12.00%
-
NP to SH 50,408 73,737 97,806 51,990 18,197 63,198 103,525 -11.29%
-
Tax Rate 8.94% 6.57% 2.64% 3.99% 4.01% 9.39% 13.23% -
Total Cost 286,325 310,648 360,749 397,329 273,952 202,264 229,585 3.74%
-
Net Worth 868,993 822,770 591,572 514,707 489,722 585,172 450,038 11.58%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 868,993 822,770 591,572 514,707 489,722 585,172 450,038 11.58%
NOSH 924,460 924,460 788,763 779,860 802,823 585,172 494,547 10.98%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 15.21% 19.40% 22.01% 11.06% 6.02% 24.90% 32.52% -
ROE 5.80% 8.96% 16.53% 10.10% 3.72% 10.80% 23.00% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 36.53 41.69 58.65 57.28 36.31 46.03 68.80 -10.00%
EPS 6.27 8.67 12.40 6.67 2.27 10.80 20.93 -18.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.94 0.89 0.75 0.66 0.61 1.00 0.91 0.54%
Adjusted Per Share Value based on latest NOSH - 774,350
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 22.00 25.11 30.14 29.10 18.99 17.55 22.17 -0.12%
EPS 3.28 4.80 6.37 3.39 1.19 4.12 6.74 -11.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5661 0.536 0.3854 0.3353 0.319 0.3812 0.2932 11.58%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 0.46 1.30 1.44 0.51 0.72 1.07 1.85 -
P/RPS 1.26 3.12 2.46 0.89 1.98 2.32 2.69 -11.86%
P/EPS 8.44 16.30 11.61 7.65 31.76 9.91 8.84 -0.76%
EY 11.85 6.14 8.61 13.07 3.15 10.09 11.32 0.76%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 1.46 1.92 0.77 1.18 1.07 2.03 -21.08%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 25/11/15 20/11/14 19/11/13 30/11/12 21/11/11 26/11/10 17/11/09 -
Price 0.47 0.81 1.51 0.69 0.75 1.12 1.83 -
P/RPS 1.29 1.94 2.57 1.20 2.07 2.43 2.66 -11.35%
P/EPS 8.62 10.16 12.18 10.35 33.09 10.37 8.74 -0.23%
EY 11.60 9.85 8.21 9.66 3.02 9.64 11.44 0.23%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.91 2.01 1.05 1.23 1.12 2.01 -20.68%

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