[ALAM] YoY Annualized Quarter Result on 31-Mar-2010 [#1]

Stock
[ALAM] ALAM MARITIM RESOURCES BHD
Announcement Date
27-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- -10.11%
YoY- -23.15%
Quarter Report
Latest QR
Upcoming QR
ALAM's Result
ALAM's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 372,892 221,168 138,752 267,476 285,352 220,488 247,464 7.06%
PBT 100,252 30,144 -26,912 100,284 135,532 60,572 63,472 7.90%
Tax -4,260 -2,124 -2,584 -13,516 -20,424 -9,348 -17,744 -21.14%
NP 95,992 28,020 -29,496 86,768 115,108 51,224 45,728 13.14%
-
NP to SH 88,996 29,516 -29,540 82,052 106,768 44,728 40,632 13.94%
-
Tax Rate 4.25% 7.05% - 13.48% 15.07% 15.43% 27.96% -
Total Cost 276,900 193,148 168,248 180,708 170,244 169,264 201,736 5.41%
-
Net Worth 556,224 508,331 488,230 462,735 405,322 301,427 178,584 20.82%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div - - - 14,311 9,885 9,723 9,830 -
Div Payout % - - - 17.44% 9.26% 21.74% 24.19% -
Equity
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 556,224 508,331 488,230 462,735 405,322 301,427 178,584 20.82%
NOSH 794,607 819,888 820,555 477,046 494,296 486,173 163,838 30.07%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin 25.74% 12.67% -21.26% 32.44% 40.34% 23.23% 18.48% -
ROE 16.00% 5.81% -6.05% 17.73% 26.34% 14.84% 22.75% -
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 46.93 26.98 16.91 56.07 57.73 45.35 151.04 -17.68%
EPS 11.20 3.60 -3.60 17.20 21.60 9.20 24.80 -12.39%
DPS 0.00 0.00 0.00 3.00 2.00 2.00 6.00 -
NAPS 0.70 0.62 0.595 0.97 0.82 0.62 1.09 -7.10%
Adjusted Per Share Value based on latest NOSH - 477,046
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 24.29 14.41 9.04 17.43 18.59 14.36 16.12 7.06%
EPS 5.80 1.92 -1.92 5.35 6.96 2.91 2.65 13.93%
DPS 0.00 0.00 0.00 0.93 0.64 0.63 0.64 -
NAPS 0.3624 0.3312 0.3181 0.3015 0.2641 0.1964 0.1163 20.83%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 0.925 0.73 1.03 1.82 0.74 2.05 1.87 -
P/RPS 1.97 2.71 6.09 3.25 1.28 4.52 1.24 8.01%
P/EPS 8.26 20.28 -28.61 10.58 3.43 22.28 7.54 1.53%
EY 12.11 4.93 -3.50 9.45 29.19 4.49 13.26 -1.49%
DY 0.00 0.00 0.00 1.65 2.70 0.98 3.21 -
P/NAPS 1.32 1.18 1.73 1.88 0.90 3.31 1.72 -4.31%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 27/05/13 22/05/12 27/05/11 27/05/10 25/05/09 20/05/08 16/05/07 -
Price 1.25 0.52 1.05 1.64 1.22 2.10 1.98 -
P/RPS 2.66 1.93 6.21 2.92 2.11 4.63 1.31 12.51%
P/EPS 11.16 14.44 -29.17 9.53 5.65 22.83 7.98 5.74%
EY 8.96 6.92 -3.43 10.49 17.70 4.38 12.53 -5.43%
DY 0.00 0.00 0.00 1.83 1.64 0.95 3.03 -
P/NAPS 1.79 0.84 1.76 1.69 1.49 3.39 1.82 -0.27%

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