[ALAM] YoY Cumulative Quarter Result on 30-Sep-2009 [#3]

Stock
[ALAM] ALAM MARITIM RESOURCES BHD
Announcement Date
17-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 49.42%
YoY- 43.54%
Quarter Report
Latest QR
Upcoming QR
ALAM's Result
ALAM's Financial Summary
View:
Show?
Cumulative Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 335,055 218,620 201,996 255,189 228,874 172,935 143,758 15.13%
PBT 38,600 13,706 55,509 95,656 75,221 50,634 57,846 -6.51%
Tax -1,542 -550 -5,211 -12,656 -16,703 -13,397 -14,851 -31.41%
NP 37,058 13,156 50,298 83,000 58,518 37,237 42,995 -2.44%
-
NP to SH 38,993 13,648 47,399 77,644 54,092 34,246 42,726 -1.51%
-
Tax Rate 3.99% 4.01% 9.39% 13.23% 22.21% 26.46% 25.67% -
Total Cost 297,997 205,464 151,698 172,189 170,356 135,698 100,763 19.78%
-
Net Worth 514,707 489,722 585,172 450,038 346,492 202,214 139,989 24.21%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 514,707 489,722 585,172 450,038 346,492 202,214 139,989 24.21%
NOSH 779,860 802,823 585,172 494,547 488,018 163,076 145,822 32.20%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 11.06% 6.02% 24.90% 32.52% 25.57% 21.53% 29.91% -
ROE 7.58% 2.79% 8.10% 17.25% 15.61% 16.94% 30.52% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 42.96 27.23 34.52 51.60 46.90 106.05 98.58 -12.91%
EPS 5.00 1.70 8.10 15.70 11.10 21.00 29.30 -25.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.66 0.61 1.00 0.91 0.71 1.24 0.96 -6.04%
Adjusted Per Share Value based on latest NOSH - 493,865
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 21.83 14.24 13.16 16.62 14.91 11.27 9.37 15.12%
EPS 2.54 0.89 3.09 5.06 3.52 2.23 2.78 -1.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3353 0.319 0.3812 0.2932 0.2257 0.1317 0.0912 24.20%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 0.51 0.72 1.07 1.85 1.79 2.65 1.11 -
P/RPS 1.19 2.64 3.10 3.59 3.82 2.50 1.13 0.86%
P/EPS 10.20 42.35 13.21 11.78 16.15 12.62 3.79 17.92%
EY 9.80 2.36 7.57 8.49 6.19 7.92 26.40 -15.21%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 1.18 1.07 2.03 2.52 2.14 1.16 -6.59%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 30/11/12 21/11/11 26/11/10 17/11/09 26/11/08 27/11/07 16/11/06 -
Price 0.69 0.75 1.12 1.83 0.83 2.43 1.29 -
P/RPS 1.61 2.75 3.24 3.55 1.77 2.29 1.31 3.49%
P/EPS 13.80 44.12 13.83 11.66 7.49 11.57 4.40 20.96%
EY 7.25 2.27 7.23 8.58 13.35 8.64 22.71 -17.31%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.05 1.23 1.12 2.01 1.17 1.96 1.34 -3.97%

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