[ALAM] YoY Cumulative Quarter Result on 30-Jun-2010 [#2]

Stock
[ALAM] ALAM MARITIM RESOURCES BHD
Announcement Date
26-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- 87.55%
YoY- -25.96%
Quarter Report
Latest QR
Upcoming QR
ALAM's Result
ALAM's Financial Summary
View:
Show?
Cumulative Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 167,047 218,733 102,593 134,297 152,011 126,717 110,414 7.13%
PBT 55,090 22,700 -1,174 42,982 67,376 40,572 31,286 9.87%
Tax -1,486 -425 6 -3,514 -11,559 -8,163 -7,928 -24.33%
NP 53,604 22,275 -1,168 39,468 55,817 32,409 23,358 14.83%
-
NP to SH 51,683 23,506 210 38,472 51,963 30,528 20,291 16.84%
-
Tax Rate 2.70% 1.87% - 8.18% 17.16% 20.12% 25.34% -
Total Cost 113,443 196,458 103,761 94,829 96,194 94,308 87,056 4.50%
-
Net Worth 571,645 501,461 484,127 506,210 430,550 319,282 188,300 20.31%
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div - - - 3,796 2,474 2,418 - -
Div Payout % - - - 9.87% 4.76% 7.92% - -
Equity
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 571,645 501,461 484,127 506,210 430,550 319,282 188,300 20.31%
NOSH 783,075 783,533 820,555 506,210 494,885 483,761 162,328 29.95%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin 32.09% 10.18% -1.14% 29.39% 36.72% 25.58% 21.15% -
ROE 9.04% 4.69% 0.04% 7.60% 12.07% 9.56% 10.78% -
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 21.33 27.92 12.50 26.53 30.72 26.19 68.02 -17.56%
EPS 6.60 3.00 0.00 7.60 10.50 6.30 12.50 -10.08%
DPS 0.00 0.00 0.00 0.75 0.50 0.50 0.00 -
NAPS 0.73 0.64 0.59 1.00 0.87 0.66 1.16 -7.42%
Adjusted Per Share Value based on latest NOSH - 507,757
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 10.91 14.28 6.70 8.77 9.92 8.27 7.21 7.14%
EPS 3.37 1.53 0.01 2.51 3.39 1.99 1.32 16.89%
DPS 0.00 0.00 0.00 0.25 0.16 0.16 0.00 -
NAPS 0.3732 0.3274 0.316 0.3305 0.2811 0.2084 0.1229 20.31%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 -
Price 1.38 0.54 0.99 1.80 1.44 2.00 2.17 -
P/RPS 6.47 1.93 7.92 6.78 4.69 7.64 3.19 12.49%
P/EPS 20.91 18.00 3,868.33 23.68 13.71 31.69 17.36 3.14%
EY 4.78 5.56 0.03 4.22 7.29 3.16 5.76 -3.05%
DY 0.00 0.00 0.00 0.42 0.35 0.25 0.00 -
P/NAPS 1.89 0.84 1.68 1.80 1.66 3.03 1.87 0.17%
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 20/08/13 13/08/12 22/08/11 26/08/10 19/08/09 11/08/08 28/08/07 -
Price 1.49 0.50 0.78 1.17 1.61 2.00 2.29 -
P/RPS 6.98 1.79 6.24 4.41 5.24 7.64 3.37 12.89%
P/EPS 22.58 16.67 3,047.78 15.39 15.33 31.69 18.32 3.54%
EY 4.43 6.00 0.03 6.50 6.52 3.16 5.46 -3.42%
DY 0.00 0.00 0.00 0.64 0.31 0.25 0.00 -
P/NAPS 2.04 0.78 1.32 1.17 1.85 3.03 1.97 0.58%

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