[ALCOM] QoQ Annualized Quarter Result on 30-Sep-2005 [#3]

Stock
[ALCOM] ALCOM GROUP BERHAD
Announcement Date
24-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 1.05%
YoY- -65.33%
Quarter Report
Latest QR
Upcoming QR
ALCOM's Result
ALCOM's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 391,370 353,716 316,789 327,101 339,472 329,508 276,128 26.25%
PBT 25,188 27,152 22,138 23,785 25,152 21,732 43,648 -30.75%
Tax -5,600 -6,860 -4,304 -4,341 -4,742 -8,232 -7,060 -14.34%
NP 19,588 20,292 17,834 19,444 20,410 13,500 36,588 -34.14%
-
NP to SH 19,588 20,292 14,432 15,781 15,618 13,500 36,588 -34.14%
-
Tax Rate 22.23% 25.27% 19.44% 18.25% 18.85% 37.88% 16.17% -
Total Cost 371,782 333,424 298,955 307,657 319,062 316,008 239,540 34.16%
-
Net Worth 212,913 215,702 225,915 209,886 205,849 209,940 206,055 2.21%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - - 13,289 13,283 19,920 - 19,812 -
Div Payout % - - 92.08% 84.18% 127.55% - 54.15% -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 212,913 215,702 225,915 209,886 205,849 209,940 206,055 2.21%
NOSH 133,070 133,149 132,891 132,839 132,806 132,874 132,086 0.49%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 5.00% 5.74% 5.63% 5.94% 6.01% 4.10% 13.25% -
ROE 9.20% 9.41% 6.39% 7.52% 7.59% 6.43% 17.76% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 294.11 265.65 238.38 246.24 255.61 247.99 209.05 25.63%
EPS 14.72 15.24 10.86 11.88 11.76 10.16 27.70 -34.46%
DPS 0.00 0.00 10.00 10.00 15.00 0.00 15.00 -
NAPS 1.60 1.62 1.70 1.58 1.55 1.58 1.56 1.70%
Adjusted Per Share Value based on latest NOSH - 132,904
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 291.35 263.32 235.83 243.50 252.71 245.30 205.56 26.25%
EPS 14.58 15.11 10.74 11.75 11.63 10.05 27.24 -34.15%
DPS 0.00 0.00 9.89 9.89 14.83 0.00 14.75 -
NAPS 1.585 1.6058 1.6818 1.5625 1.5324 1.5629 1.5339 2.21%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 1.49 1.50 1.33 1.59 1.62 1.52 1.98 -
P/RPS 0.51 0.56 0.56 0.65 0.63 0.61 0.95 -34.02%
P/EPS 10.12 9.84 12.25 13.38 13.78 14.96 7.15 26.14%
EY 9.88 10.16 8.17 7.47 7.26 6.68 13.99 -20.74%
DY 0.00 0.00 7.52 6.29 9.26 0.00 7.58 -
P/NAPS 0.93 0.93 0.78 1.01 1.05 0.96 1.27 -18.80%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 17/08/06 24/05/06 24/02/06 24/11/05 29/08/05 26/05/05 23/02/05 -
Price 1.39 1.52 1.43 1.64 1.65 1.70 1.78 -
P/RPS 0.47 0.57 0.60 0.67 0.65 0.69 0.85 -32.70%
P/EPS 9.44 9.97 13.17 13.80 14.03 16.73 6.43 29.26%
EY 10.59 10.03 7.59 7.24 7.13 5.98 15.56 -22.68%
DY 0.00 0.00 6.99 6.10 9.09 0.00 8.43 -
P/NAPS 0.87 0.94 0.84 1.04 1.06 1.08 1.14 -16.53%

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