[ALAM] YoY TTM Result on 30-Jun-2013 [#2]

Stock
[ALAM] ALAM MARITIM RESOURCES BHD
Announcement Date
20-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 8.37%
YoY- 116.69%
Quarter Report
Latest QR
Upcoming QR
ALAM's Result
ALAM's Financial Summary
View:
Show?
TTM Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 328,402 388,799 441,556 470,102 424,264 210,488 357,518 -1.40%
PBT -51,770 47,001 63,214 83,342 38,064 -62,116 107,504 -
Tax 64,978 -4,263 -1,891 -1,914 -1,309 14,549 -6,269 -
NP 13,208 42,738 61,323 81,428 36,755 -47,567 101,235 -28.76%
-
NP to SH 14,632 42,952 59,700 79,255 36,576 -44,247 99,366 -27.31%
-
Tax Rate - 9.07% 2.99% 2.30% 3.44% - 5.83% -
Total Cost 315,194 346,061 380,233 388,674 387,509 258,055 256,283 3.50%
-
Net Worth 868,993 850,504 0 0 516,095 455,611 507,757 9.35%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 868,993 850,504 0 0 516,095 455,611 507,757 9.35%
NOSH 924,460 924,460 924,460 795,486 806,400 772,222 507,757 10.49%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 4.02% 10.99% 13.89% 17.32% 8.66% -22.60% 28.32% -
ROE 1.68% 5.05% 0.00% 0.00% 7.09% -9.71% 19.57% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 35.52 42.06 52.87 59.10 52.61 27.26 70.41 -10.76%
EPS 1.58 4.65 7.15 9.96 4.54 -5.73 19.57 -34.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.94 0.92 0.00 0.00 0.64 0.59 1.00 -1.02%
Adjusted Per Share Value based on latest NOSH - 795,486
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 21.39 25.33 28.77 30.63 27.64 13.71 23.29 -1.40%
EPS 0.95 2.80 3.89 5.16 2.38 -2.88 6.47 -27.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5661 0.5541 0.00 0.00 0.3362 0.2968 0.3308 9.35%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 0.355 0.535 1.57 1.38 0.54 0.99 1.80 -
P/RPS 1.00 1.27 2.97 2.34 1.03 3.63 2.56 -14.48%
P/EPS 22.43 11.51 21.97 13.85 11.91 -17.28 9.20 15.99%
EY 4.46 8.68 4.55 7.22 8.40 -5.79 10.87 -13.78%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.58 0.00 0.00 0.84 1.68 1.80 -22.81%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 24/08/16 25/08/15 21/08/14 20/08/13 13/08/12 22/08/11 26/08/10 -
Price 0.285 0.395 1.45 1.49 0.50 0.78 1.17 -
P/RPS 0.80 0.94 2.74 2.52 0.95 2.86 1.66 -11.44%
P/EPS 18.01 8.50 20.29 14.96 11.02 -13.61 5.98 20.15%
EY 5.55 11.76 4.93 6.69 9.07 -7.35 16.73 -16.78%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.43 0.00 0.00 0.78 1.32 1.17 -20.27%

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