[ALAM] YoY Annualized Quarter Result on 31-Dec-2012 [#4]

Stock
[ALAM] ALAM MARITIM RESOURCES BHD
Announcement Date
28-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 12.07%
YoY- 328.67%
Quarter Report
Latest QR
Upcoming QR
ALAM's Result
ALAM's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 350,222 391,584 447,397 502,390 308,124 253,974 348,917 0.06%
PBT 12,610 46,486 78,662 55,919 15,488 -2,322 112,525 -30.55%
Tax 32,534 14,243 -4,160 -210 -880 4,600 -17,158 -
NP 45,144 60,729 74,502 55,709 14,608 2,278 95,367 -11.71%
-
NP to SH 44,809 60,702 74,305 58,265 13,592 -8,237 91,280 -11.17%
-
Tax Rate -258.00% -30.64% 5.29% 0.38% 5.68% - 15.25% -
Total Cost 305,078 330,855 372,895 446,681 293,516 251,696 253,550 3.13%
-
Net Worth 878,237 789,913 601,731 529,300 522,666 4,942,200 466,756 11.10%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 878,237 789,913 601,731 529,300 522,666 4,942,200 466,756 11.10%
NOSH 924,460 877,681 791,752 790,000 885,874 8,236,999 496,549 10.90%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 12.89% 15.51% 16.65% 11.09% 4.74% 0.90% 27.33% -
ROE 5.10% 7.68% 12.35% 11.01% 2.60% -0.17% 19.56% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 37.88 44.62 56.51 63.59 34.78 3.08 70.27 -9.78%
EPS 4.80 7.00 9.40 3.00 1.70 0.10 18.30 -19.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.95 0.90 0.76 0.67 0.59 0.60 0.94 0.17%
Adjusted Per Share Value based on latest NOSH - 779,481
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 22.86 25.56 29.21 32.80 20.11 16.58 22.78 0.05%
EPS 2.93 3.96 4.85 3.80 0.89 -0.54 5.96 -11.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5733 0.5157 0.3928 0.3455 0.3412 3.2263 0.3047 11.10%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 0.425 0.63 1.57 0.68 0.76 0.99 1.88 -
P/RPS 1.12 1.41 2.78 1.07 2.19 32.11 2.68 -13.52%
P/EPS 8.77 9.11 16.73 9.22 49.53 -990.00 10.23 -2.53%
EY 11.40 10.98 5.98 10.85 2.02 -0.10 9.78 2.58%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.70 2.07 1.01 1.29 1.65 2.00 -22.00%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 29/02/16 27/02/15 27/02/14 28/02/13 28/02/12 28/02/11 25/02/10 -
Price 0.36 0.76 1.49 0.825 0.77 1.00 1.77 -
P/RPS 0.95 1.70 2.64 1.30 2.21 32.43 2.52 -14.99%
P/EPS 7.43 10.99 15.88 11.19 50.19 -1,000.00 9.63 -4.22%
EY 13.46 9.10 6.30 8.94 1.99 -0.10 10.39 4.40%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.84 1.96 1.23 1.31 1.67 1.88 -23.38%

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