[ALAM] YoY Annualized Quarter Result on 31-Mar-2012 [#1]

Stock
[ALAM] ALAM MARITIM RESOURCES BHD
Announcement Date
22-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- 117.16%
YoY- 199.92%
Quarter Report
Latest QR
Upcoming QR
ALAM's Result
ALAM's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 294,836 316,616 372,892 221,168 138,752 267,476 285,352 0.54%
PBT 39,092 60,680 100,252 30,144 -26,912 100,284 135,532 -18.70%
Tax -4,484 160 -4,260 -2,124 -2,584 -13,516 -20,424 -22.32%
NP 34,608 60,840 95,992 28,020 -29,496 86,768 115,108 -18.14%
-
NP to SH 34,364 62,360 88,996 29,516 -29,540 82,052 106,768 -17.20%
-
Tax Rate 11.47% -0.26% 4.25% 7.05% - 13.48% 15.07% -
Total Cost 260,228 255,776 276,900 193,148 168,248 180,708 170,244 7.32%
-
Net Worth 841,259 625,122 556,224 508,331 488,230 462,735 405,322 12.93%
Dividend
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Div - - - - - 14,311 9,885 -
Div Payout % - - - - - 17.44% 9.26% -
Equity
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Net Worth 841,259 625,122 556,224 508,331 488,230 462,735 405,322 12.93%
NOSH 924,460 801,439 794,607 819,888 820,555 477,046 494,296 10.99%
Ratio Analysis
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
NP Margin 11.74% 19.22% 25.74% 12.67% -21.26% 32.44% 40.34% -
ROE 4.08% 9.98% 16.00% 5.81% -6.05% 17.73% 26.34% -
Per Share
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 31.89 39.51 46.93 26.98 16.91 56.07 57.73 -9.41%
EPS 4.40 7.60 11.20 3.60 -3.60 17.20 21.60 -23.28%
DPS 0.00 0.00 0.00 0.00 0.00 3.00 2.00 -
NAPS 0.91 0.78 0.70 0.62 0.595 0.97 0.82 1.75%
Adjusted Per Share Value based on latest NOSH - 819,888
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 19.25 20.67 24.34 14.44 9.06 17.46 18.63 0.54%
EPS 2.24 4.07 5.81 1.93 -1.93 5.36 6.97 -17.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.93 0.65 -
NAPS 0.5492 0.4081 0.3631 0.3318 0.3187 0.3021 0.2646 12.93%
Price Multiplier on Financial Quarter End Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 -
Price 0.675 1.41 0.925 0.73 1.03 1.82 0.74 -
P/RPS 2.12 3.57 1.97 2.71 6.09 3.25 1.28 8.76%
P/EPS 18.16 18.12 8.26 20.28 -28.61 10.58 3.43 32.00%
EY 5.51 5.52 12.11 4.93 -3.50 9.45 29.19 -24.25%
DY 0.00 0.00 0.00 0.00 0.00 1.65 2.70 -
P/NAPS 0.74 1.81 1.32 1.18 1.73 1.88 0.90 -3.20%
Price Multiplier on Announcement Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 21/05/15 27/05/14 27/05/13 22/05/12 27/05/11 27/05/10 25/05/09 -
Price 0.655 1.54 1.25 0.52 1.05 1.64 1.22 -
P/RPS 2.05 3.90 2.66 1.93 6.21 2.92 2.11 -0.47%
P/EPS 17.62 19.79 11.16 14.44 -29.17 9.53 5.65 20.86%
EY 5.68 5.05 8.96 6.92 -3.43 10.49 17.70 -17.25%
DY 0.00 0.00 0.00 0.00 0.00 1.83 1.64 -
P/NAPS 0.72 1.97 1.79 0.84 1.76 1.69 1.49 -11.41%

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