[ALAM] YoY Cumulative Quarter Result on 30-Jun-2009 [#2]

Stock
[ALAM] ALAM MARITIM RESOURCES BHD
Announcement Date
19-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 94.68%
YoY- 70.21%
Quarter Report
Latest QR
Upcoming QR
ALAM's Result
ALAM's Financial Summary
View:
Show?
Cumulative Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 218,733 102,593 134,297 152,011 126,717 110,414 101,874 13.56%
PBT 22,700 -1,174 42,982 67,376 40,572 31,286 45,404 -10.90%
Tax -425 6 -3,514 -11,559 -8,163 -7,928 -12,283 -42.88%
NP 22,275 -1,168 39,468 55,817 32,409 23,358 33,121 -6.39%
-
NP to SH 23,506 210 38,472 51,963 30,528 20,291 33,121 -5.55%
-
Tax Rate 1.87% - 8.18% 17.16% 20.12% 25.34% 27.05% -
Total Cost 196,458 103,761 94,829 96,194 94,308 87,056 68,753 19.10%
-
Net Worth 501,461 484,127 506,210 430,550 319,282 188,300 99,842 30.83%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div - - 3,796 2,474 2,418 - - -
Div Payout % - - 9.87% 4.76% 7.92% - - -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 501,461 484,127 506,210 430,550 319,282 188,300 99,842 30.83%
NOSH 783,533 820,555 506,210 494,885 483,761 162,328 133,122 34.33%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 10.18% -1.14% 29.39% 36.72% 25.58% 21.15% 32.51% -
ROE 4.69% 0.04% 7.60% 12.07% 9.56% 10.78% 33.17% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 27.92 12.50 26.53 30.72 26.19 68.02 76.53 -15.45%
EPS 3.00 0.00 7.60 10.50 6.30 12.50 24.88 -29.68%
DPS 0.00 0.00 0.75 0.50 0.50 0.00 0.00 -
NAPS 0.64 0.59 1.00 0.87 0.66 1.16 0.75 -2.60%
Adjusted Per Share Value based on latest NOSH - 495,509
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 14.28 6.70 8.77 9.92 8.27 7.21 6.65 13.57%
EPS 1.53 0.01 2.51 3.39 1.99 1.32 2.16 -5.58%
DPS 0.00 0.00 0.25 0.16 0.16 0.00 0.00 -
NAPS 0.3274 0.316 0.3305 0.2811 0.2084 0.1229 0.0652 30.82%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 - -
Price 0.54 0.99 1.80 1.44 2.00 2.17 0.00 -
P/RPS 1.93 7.92 6.78 4.69 7.64 3.19 0.00 -
P/EPS 18.00 3,868.33 23.68 13.71 31.69 17.36 0.00 -
EY 5.56 0.03 4.22 7.29 3.16 5.76 0.00 -
DY 0.00 0.00 0.42 0.35 0.25 0.00 0.00 -
P/NAPS 0.84 1.68 1.80 1.66 3.03 1.87 0.00 -
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 13/08/12 22/08/11 26/08/10 19/08/09 11/08/08 28/08/07 18/07/06 -
Price 0.50 0.78 1.17 1.61 2.00 2.29 0.00 -
P/RPS 1.79 6.24 4.41 5.24 7.64 3.37 0.00 -
P/EPS 16.67 3,047.78 15.39 15.33 31.69 18.32 0.00 -
EY 6.00 0.03 6.50 6.52 3.16 5.46 0.00 -
DY 0.00 0.00 0.64 0.31 0.25 0.00 0.00 -
P/NAPS 0.78 1.32 1.17 1.85 3.03 1.97 0.00 -

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