[ALAM] YoY TTM Result on 30-Sep-2012 [#3]

Stock
[ALAM] ALAM MARITIM RESOURCES BHD
Announcement Date
30-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 5.6%
YoY- 197.2%
Quarter Report
Latest QR
Upcoming QR
ALAM's Result
ALAM's Financial Summary
View:
Show?
TTM Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 360,934 389,531 533,669 424,559 258,816 322,039 349,169 0.55%
PBT 49,442 60,242 90,801 39,082 -59,762 91,751 121,146 -13.86%
Tax -6,347 -2,285 -1,386 -1,870 15,691 -6,869 -16,357 -14.58%
NP 43,095 57,957 89,415 37,212 -44,071 84,882 104,789 -13.75%
-
NP to SH 43,061 57,015 85,441 38,623 -39,734 82,612 101,788 -13.35%
-
Tax Rate 12.84% 3.79% 1.53% 4.78% - 7.49% 13.50% -
Total Cost 317,839 331,574 444,254 387,347 302,887 237,157 244,380 4.47%
-
Net Worth 868,993 0 602,027 511,071 482,258 743,916 449,417 11.61%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div - - - - - - 4,949 -
Div Payout % - - - - - - 4.86% -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 868,993 0 602,027 511,071 482,258 743,916 449,417 11.61%
NOSH 924,460 924,460 802,703 774,350 790,588 743,916 493,865 11.00%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 11.94% 14.88% 16.75% 8.76% -17.03% 26.36% 30.01% -
ROE 4.96% 0.00% 14.19% 7.56% -8.24% 11.11% 22.65% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 39.04 42.14 66.48 54.83 32.74 43.29 70.70 -9.41%
EPS 4.66 6.17 10.64 4.99 -5.03 11.11 20.61 -21.93%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.00 -
NAPS 0.94 0.00 0.75 0.66 0.61 1.00 0.91 0.54%
Adjusted Per Share Value based on latest NOSH - 774,350
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 23.51 25.38 34.77 27.66 16.86 20.98 22.75 0.54%
EPS 2.81 3.71 5.57 2.52 -2.59 5.38 6.63 -13.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.32 -
NAPS 0.5661 0.00 0.3922 0.3329 0.3142 0.4846 0.2928 11.60%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 0.46 1.30 1.44 0.51 0.72 1.07 1.85 -
P/RPS 1.18 3.09 2.17 0.93 2.20 2.47 2.62 -12.44%
P/EPS 9.88 21.08 13.53 10.22 -14.33 9.64 8.98 1.60%
EY 10.13 4.74 7.39 9.78 -6.98 10.38 11.14 -1.57%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.54 -
P/NAPS 0.49 0.00 1.92 0.77 1.18 1.07 2.03 -21.08%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 25/11/15 20/11/14 19/11/13 30/11/12 21/11/11 26/11/10 17/11/09 -
Price 0.47 0.81 1.51 0.69 0.75 1.12 1.83 -
P/RPS 1.20 1.92 2.27 1.26 2.29 2.59 2.59 -12.02%
P/EPS 10.09 13.13 14.19 13.83 -14.92 10.09 8.88 2.15%
EY 9.91 7.61 7.05 7.23 -6.70 9.92 11.26 -2.10%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.55 -
P/NAPS 0.50 0.00 2.01 1.05 1.23 1.12 2.01 -20.68%

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