[ALAM] YoY 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- 1.62%
YoY- 8.98%
Quarter Report
Latest QR
Upcoming QR
ALAM's Result
ALAM's Financial Summary
View:
Show?
Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 116,322 116,027 67,699 103,178 102,157 62,522 41,884 18.54%
PBT 15,899 14,881 12,527 28,280 34,649 19,348 12,442 4.16%
Tax -1,116 -555 -1,697 -1,097 -8,540 -5,470 -3,007 -15.21%
NP 14,783 14,326 10,830 27,183 26,109 13,878 9,435 7.76%
-
NP to SH 15,487 13,440 8,927 25,681 23,564 13,955 9,605 8.27%
-
Tax Rate 7.02% 3.73% 13.55% 3.88% 24.65% 28.27% 24.17% -
Total Cost 101,539 101,701 56,869 75,995 76,048 48,644 32,449 20.91%
-
Net Worth 511,071 482,258 743,916 449,417 343,240 203,578 148,722 22.82%
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 511,071 482,258 743,916 449,417 343,240 203,578 148,722 22.82%
NOSH 774,350 790,588 743,916 493,865 483,437 164,176 154,919 30.72%
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 12.71% 12.35% 16.00% 26.35% 25.56% 22.20% 22.53% -
ROE 3.03% 2.79% 1.20% 5.71% 6.87% 6.85% 6.46% -
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 15.02 14.68 9.10 20.89 21.13 38.08 27.04 -9.32%
EPS 2.00 1.70 1.20 5.20 4.90 8.50 6.20 -17.17%
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 7.59 7.57 4.42 6.74 6.67 4.08 2.73 18.56%
EPS 1.01 0.88 0.58 1.68 1.54 0.91 0.63 8.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3336 0.3148 0.4856 0.2934 0.2241 0.1329 0.0971 22.81%
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 3.40 4.91 11.76 8.86 8.47 6.96 4.11 -3.10%
P/EPS 25.50 42.35 89.17 35.58 36.72 31.18 17.90 6.06%
EY 3.92 2.36 1.12 2.81 2.72 3.21 5.59 -5.73%
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 4.59 5.11 12.31 8.76 3.93 6.38 4.77 -0.63%
P/EPS 34.50 44.12 93.33 35.19 17.03 28.59 20.81 8.78%
EY 2.90 2.27 1.07 2.84 5.87 3.50 4.81 -8.08%
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