[ALAM] YoY TTM Result on 31-Mar-2012 [#1]

Stock
[ALAM] ALAM MARITIM RESOURCES BHD
Announcement Date
22-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- 106.7%
YoY- 179.55%
Quarter Report
Latest QR
Upcoming QR
ALAM's Result
ALAM's Financial Summary
View:
Show?
TTM Result
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 391,284 452,727 540,320 328,728 210,011 370,763 339,070 2.41%
PBT 61,757 63,806 73,443 28,454 -49,759 123,086 119,451 -10.40%
Tax -7,666 44 -742 -1,386 13,181 -11,384 -23,173 -16.82%
NP 54,091 63,850 72,701 27,068 -36,578 111,702 96,278 -9.15%
-
NP to SH 54,322 60,463 73,134 27,398 -34,441 107,881 93,746 -8.68%
-
Tax Rate 12.41% -0.07% 1.01% 4.87% - 9.25% 19.40% -
Total Cost 337,193 388,877 467,619 301,660 246,589 259,061 242,792 5.62%
-
Net Worth 841,259 625,122 556,224 508,331 488,230 0 405,322 12.93%
Dividend
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Div - - - - - 2,477 4,883 -
Div Payout % - - - - - 2.30% 5.21% -
Equity
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Net Worth 841,259 625,122 556,224 508,331 488,230 0 405,322 12.93%
NOSH 924,460 801,439 794,607 819,888 820,555 477,046 494,296 10.99%
Ratio Analysis
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
NP Margin 13.82% 14.10% 13.46% 8.23% -17.42% 30.13% 28.39% -
ROE 6.46% 9.67% 13.15% 5.39% -7.05% 0.00% 23.13% -
Per Share
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 42.33 56.49 68.00 40.09 25.59 77.72 68.60 -7.72%
EPS 5.88 7.54 9.20 3.34 -4.20 22.61 18.97 -17.72%
DPS 0.00 0.00 0.00 0.00 0.00 0.52 0.99 -
NAPS 0.91 0.78 0.70 0.62 0.595 0.00 0.82 1.75%
Adjusted Per Share Value based on latest NOSH - 819,888
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 25.49 29.49 35.20 21.42 13.68 24.15 22.09 2.41%
EPS 3.54 3.94 4.76 1.78 -2.24 7.03 6.11 -8.69%
DPS 0.00 0.00 0.00 0.00 0.00 0.16 0.32 -
NAPS 0.5481 0.4072 0.3624 0.3312 0.3181 0.00 0.2641 12.93%
Price Multiplier on Financial Quarter End Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 -
Price 0.675 1.41 0.925 0.73 1.03 1.82 0.74 -
P/RPS 1.59 2.50 1.36 1.82 4.02 2.34 1.08 6.65%
P/EPS 11.49 18.69 10.05 21.85 -24.54 8.05 3.90 19.72%
EY 8.71 5.35 9.95 4.58 -4.08 12.43 25.63 -16.45%
DY 0.00 0.00 0.00 0.00 0.00 0.29 1.34 -
P/NAPS 0.74 1.81 1.32 1.18 1.73 0.00 0.90 -3.20%
Price Multiplier on Announcement Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 21/05/15 27/05/14 27/05/13 22/05/12 27/05/11 27/05/10 25/05/09 -
Price 0.655 1.54 1.25 0.52 1.05 1.64 1.22 -
P/RPS 1.55 2.73 1.84 1.30 4.10 2.11 1.78 -2.27%
P/EPS 11.15 20.41 13.58 15.56 -25.02 7.25 6.43 9.60%
EY 8.97 4.90 7.36 6.43 -4.00 13.79 15.55 -8.75%
DY 0.00 0.00 0.00 0.00 0.00 0.32 0.81 -
P/NAPS 0.72 1.97 1.79 0.84 1.76 0.00 1.49 -11.41%

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