[ALCOM] QoQ Annualized Quarter Result on 30-Jun-2009 [#1]

	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	CAGR
Annualized Quarter Result
Revenue	254,011	238,865	225,514	208,192	302,893	347,941	385,962	-24.35%
YoY %	6.34%	5.92%	8.32%	-31.27%	-12.95%	-9.85%	-	-
Horiz. %	65.81%	61.89%	58.43%	53.94%	78.48%	90.15%	100.00%	-
PBT	6,785	6,113	5,506	1,132	-995	13,309	24,410	-57.44%
YoY %	10.99%	11.02%	386.40%	213.77%	-107.48%	-45.48%	-	-
Horiz. %	27.80%	25.04%	22.56%	4.64%	-4.08%	54.52%	100.00%	-
Tax	-1,096	-433	-1,864	-848	357	-2,793	-6,036	-67.96%
YoY %	-153.12%	76.77%	-119.81%	-337.54%	112.78%	53.73%	-	-
Horiz. %	18.16%	7.17%	30.88%	14.05%	-5.91%	46.27%	100.00%	-
NP	5,689	5,680	3,642	284	-638	10,516	18,374	-54.26%
YoY %	0.16%	55.96%	1,182.39%	144.51%	-106.07%	-42.77%	-	-
Horiz. %	30.96%	30.91%	19.82%	1.55%	-3.47%	57.23%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	5,689	5,680	3,642	284	-638	10,516	18,374	-54.26%
YoY %	0.16%	55.96%	1,182.39%	144.51%	-106.07%	-42.77%	-	-
Horiz. %	30.96%	30.91%	19.82%	1.55%	-3.47%	57.23%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	16.15%	7.08%	33.85%	74.91%	-	20.99%	24.73%	-
YoY %	128.11%	-79.08%	-54.81%	0.00%	-	-15.12%	-	-
Horiz. %	65.31%	28.63%	136.88%	302.91%	-	84.88%	100.00%	-
Total Cost	248,322	233,185	221,872	207,908	303,531	337,425	367,588	-23.02%
YoY %	6.49%	5.10%	6.72%	-31.50%	-10.04%	-8.21%	-	-
Horiz. %	67.55%	63.44%	60.36%	56.56%	82.57%	91.79%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	193,161	191,832	188,697	201,639	199,375	213,571	214,595	-6.78%
YoY %	0.69%	1.66%	-6.42%	1.14%	-6.65%	-0.48%	-	-
Horiz. %	90.01%	89.39%	87.93%	93.96%	92.91%	99.52%	100.00%	-

	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	CAGR
Dividend
Div	13,230	17,639	26,391	56,799	16,614	13,265	19,869	-23.76%
YoY %	-25.00%	-33.16%	-53.54%	241.87%	25.25%	-33.24%	-	-
Horiz. %	66.59%	88.78%	132.83%	285.87%	83.62%	66.76%	100.00%	-
Div Payout %	232.56%	310.56%	724.64%	20,000.00%	0.00%	126.14%	108.14%	-
YoY %	-25.12%	-57.14%	-96.38%	0.00%	0.00%	16.65%	-	-
Horiz. %	215.05%	287.18%	670.09%	18,494.54%	0.00%	116.65%	100.00%	-

	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	CAGR
Equity
Net Worth	193,161	191,832	188,697	201,639	199,375	213,571	214,595	-6.78%
YoY %	0.69%	1.66%	-6.42%	1.14%	-6.65%	-0.48%	-	-
Horiz. %	90.01%	89.39%	87.93%	93.96%	92.91%	99.52%	100.00%	-
NOSH	132,302	132,298	131,956	141,999	132,916	132,653	132,466	-0.08%
YoY %	0.00%	0.26%	-7.07%	6.83%	0.20%	0.14%	-	-
Horiz. %	99.88%	99.87%	99.61%	107.20%	100.34%	100.14%	100.00%	-

	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	CAGR
Ratio Analysis
NP Margin	2.24%	2.38%	1.61%	0.14%	-0.21%	3.02%	4.76%	-
YoY %	-5.88%	47.83%	1,050.00%	166.67%	-106.95%	-36.55%	-	-
Horiz. %	47.06%	50.00%	33.82%	2.94%	-4.41%	63.45%	100.00%	-
ROE	2.95%	2.96%	1.93%	0.14%	-0.32%	4.92%	8.56%	-
YoY %	-0.34%	53.37%	1,278.57%	143.75%	-106.50%	-42.52%	-	-
Horiz. %	34.46%	34.58%	22.55%	1.64%	-3.74%	57.48%	100.00%	-

	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	CAGR
Per Share
RPS	191.99	180.55	170.90	146.61	227.88	262.29	291.37	-24.29%
YoY %	6.34%	5.65%	16.57%	-35.66%	-13.12%	-9.98%	-	-
Horiz. %	65.89%	61.97%	58.65%	50.32%	78.21%	90.02%	100.00%	-
EPS	4.30	4.29	2.76	0.20	-0.48	7.95	13.90	-54.29%
YoY %	0.23%	55.43%	1,280.00%	141.67%	-106.04%	-42.81%	-	-
Horiz. %	30.94%	30.86%	19.86%	1.44%	-3.45%	57.19%	100.00%	-
DPS	10.00	13.33	20.00	40.00	12.50	10.00	15.00	-23.70%
YoY %	-24.98%	-33.35%	-50.00%	220.00%	25.00%	-33.33%	-	-
Horiz. %	66.67%	88.87%	133.33%	266.67%	83.33%	66.67%	100.00%	-
NAPS	1.46	1.45	1.43	1.42	1.50	1.61	1.62	-6.70%
YoY %	0.69%	1.40%	0.70%	-5.33%	-6.83%	-0.62%	-	-
Horiz. %	90.12%	89.51%	88.27%	87.65%	92.59%	99.38%	100.00%	-

	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	CAGR
Adjusted Per Share Value based on latest NOSH - 141,999
RPS	189.09	177.82	167.88	154.98	225.48	259.02	287.32	-24.35%
YoY %	6.34%	5.92%	8.32%	-31.27%	-12.95%	-9.85%	-	-
Horiz. %	65.81%	61.89%	58.43%	53.94%	78.48%	90.15%	100.00%	-
EPS	4.24	4.23	2.71	0.21	-0.47	7.83	13.68	-54.23%
YoY %	0.24%	56.09%	1,190.48%	144.68%	-106.00%	-42.76%	-	-
Horiz. %	30.99%	30.92%	19.81%	1.54%	-3.44%	57.24%	100.00%	-
DPS	9.85	13.13	19.65	42.28	12.37	9.88	14.79	-23.75%
YoY %	-24.98%	-33.18%	-53.52%	241.79%	25.20%	-33.20%	-	-
Horiz. %	66.60%	88.78%	132.86%	285.87%	83.64%	66.80%	100.00%	-
NAPS	1.438	1.4281	1.4047	1.5011	1.4842	1.5899	1.5975	-6.77%
YoY %	0.69%	1.67%	-6.42%	1.14%	-6.65%	-0.48%	-	-
Horiz. %	90.02%	89.40%	87.93%	93.97%	92.91%	99.52%	100.00%	-

	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	-
Price	0.97	1.08	1.06	0.95	0.80	0.81	1.00	-
P/RPS	0.51	0.60	0.62	0.65	0.35	0.31	0.34	31.06%
YoY %	-15.00%	-3.23%	-4.62%	85.71%	12.90%	-8.82%	-	-
Horiz. %	150.00%	176.47%	182.35%	191.18%	102.94%	91.18%	100.00%	-
P/EPS	22.56	25.16	38.41	475.00	-166.67	10.22	7.21	114.07%
YoY %	-10.33%	-34.50%	-91.91%	384.99%	-1,730.82%	41.75%	-	-
Horiz. %	312.90%	348.96%	532.73%	6,588.07%	-2,311.65%	141.75%	100.00%	-
EY	4.43	3.98	2.60	0.21	-0.60	9.79	13.87	-53.30%
YoY %	11.31%	53.08%	1,138.10%	135.00%	-106.13%	-29.42%	-	-
Horiz. %	31.94%	28.70%	18.75%	1.51%	-4.33%	70.58%	100.00%	-
DY	10.31	12.35	18.87	42.11	15.63	12.35	15.00	-22.13%
YoY %	-16.52%	-34.55%	-55.19%	169.42%	26.56%	-17.67%	-	-
Horiz. %	68.73%	82.33%	125.80%	280.73%	104.20%	82.33%	100.00%	-
P/NAPS	0.66	0.74	0.74	0.67	0.53	0.50	0.62	4.26%
YoY %	-10.81%	0.00%	10.45%	26.42%	6.00%	-19.35%	-	-
Horiz. %	106.45%	119.35%	119.35%	108.06%	85.48%	80.65%	100.00%	-

	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	CAGR
Price Multiplier on Announcement Date
Date	25/05/10	23/02/10	26/11/09	25/08/09	25/05/09	24/02/09	25/11/08	-
Price	0.92	1.02	1.09	1.00	0.91	0.80	0.83	-
P/RPS	0.48	0.56	0.64	0.68	0.40	0.31	0.28	43.28%
YoY %	-14.29%	-12.50%	-5.88%	70.00%	29.03%	10.71%	-	-
Horiz. %	171.43%	200.00%	228.57%	242.86%	142.86%	110.71%	100.00%	-
P/EPS	21.40	23.76	39.49	500.00	-189.58	10.09	5.98	134.14%
YoY %	-9.93%	-39.83%	-92.10%	363.74%	-1,978.89%	68.73%	-	-
Horiz. %	357.86%	397.32%	660.37%	8,361.20%	-3,170.23%	168.73%	100.00%	-
EY	4.67	4.21	2.53	0.20	-0.53	9.91	16.71	-57.28%
YoY %	10.93%	66.40%	1,165.00%	137.74%	-105.35%	-40.69%	-	-
Horiz. %	27.95%	25.19%	15.14%	1.20%	-3.17%	59.31%	100.00%	-
DY	10.87	13.07	18.35	40.00	13.74	12.50	18.07	-28.76%
YoY %	-16.83%	-28.77%	-54.12%	191.12%	9.92%	-30.82%	-	-
Horiz. %	60.15%	72.33%	101.55%	221.36%	76.04%	69.18%	100.00%	-
P/NAPS	0.63	0.70	0.76	0.70	0.61	0.50	0.51	15.14%
YoY %	-10.00%	-7.89%	8.57%	14.75%	22.00%	-1.96%	-	-
Horiz. %	123.53%	137.25%	149.02%	137.25%	119.61%	98.04%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos