[ALAM] YoY Annualized Quarter Result on 31-Dec-2011 [#4]

Stock
[ALAM] ALAM MARITIM RESOURCES BHD
Announcement Date
28-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- -25.31%
YoY- 265.01%
Quarter Report
Latest QR
Upcoming QR
ALAM's Result
ALAM's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Revenue 391,584 447,397 502,390 308,124 253,974 348,917 322,854 3.26%
PBT 46,486 78,662 55,919 15,488 -2,322 112,525 100,711 -12.08%
Tax 14,243 -4,160 -210 -880 4,600 -17,158 -20,404 -
NP 60,729 74,502 55,709 14,608 2,278 95,367 80,307 -4.54%
-
NP to SH 60,702 74,305 58,265 13,592 -8,237 91,280 78,237 -4.13%
-
Tax Rate -30.64% 5.29% 0.38% 5.68% - 15.25% 20.26% -
Total Cost 330,855 372,895 446,681 293,516 251,696 253,550 242,547 5.30%
-
Net Worth 789,913 601,731 529,300 522,666 4,942,200 466,756 372,273 13.35%
Dividend
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Net Worth 789,913 601,731 529,300 522,666 4,942,200 466,756 372,273 13.35%
NOSH 877,681 791,752 790,000 885,874 8,236,999 496,549 489,833 10.20%
Ratio Analysis
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
NP Margin 15.51% 16.65% 11.09% 4.74% 0.90% 27.33% 24.87% -
ROE 7.68% 12.35% 11.01% 2.60% -0.17% 19.56% 21.02% -
Per Share
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 44.62 56.51 63.59 34.78 3.08 70.27 65.91 -6.29%
EPS 7.00 9.40 3.00 1.70 0.10 18.30 16.00 -12.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.90 0.76 0.67 0.59 0.60 0.94 0.76 2.85%
Adjusted Per Share Value based on latest NOSH - 773,999
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 25.51 29.15 32.73 20.07 16.55 22.73 21.03 3.26%
EPS 3.95 4.84 3.80 0.89 -0.54 5.95 5.10 -4.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5146 0.392 0.3448 0.3405 3.2197 0.3041 0.2425 13.35%
Price Multiplier on Financial Quarter End Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 -
Price 0.63 1.57 0.68 0.76 0.99 1.88 0.62 -
P/RPS 1.41 2.78 1.07 2.19 32.11 2.68 0.94 6.98%
P/EPS 9.11 16.73 9.22 49.53 -990.00 10.23 3.88 15.27%
EY 10.98 5.98 10.85 2.02 -0.10 9.78 25.76 -13.24%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 2.07 1.01 1.29 1.65 2.00 0.82 -2.60%
Price Multiplier on Announcement Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 27/02/15 27/02/14 28/02/13 28/02/12 28/02/11 25/02/10 19/02/09 -
Price 0.76 1.49 0.825 0.77 1.00 1.77 0.71 -
P/RPS 1.70 2.64 1.30 2.21 32.43 2.52 1.08 7.85%
P/EPS 10.99 15.88 11.19 50.19 -1,000.00 9.63 4.45 16.25%
EY 9.10 6.30 8.94 1.99 -0.10 10.39 22.50 -13.99%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.84 1.96 1.23 1.31 1.67 1.88 0.93 -1.68%

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