[ALCOM] QoQ Annualized Quarter Result on 30-Sep-2007

Stock
[ALCOM] ALCOM GROUP BERHAD
Announcement Date
27-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2008
Quarter
30-Sep-2007
Profit Trend
QoQ- 30.63%
YoY- -1.52%
Quarter Report
Latest QR
Upcoming QR
ALCOM's Result
ALCOM's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 409,604 496,545 431,458 465,618 424,800 397,992 373,708 6.31%
PBT 31,932 24,454 20,790 23,892 19,128 13,920 17,453 49.64%
Tax -7,000 -6,241 -5,364 -6,079 -5,492 -4,336 -3,487 59.20%
NP 24,932 18,213 15,426 17,812 13,636 9,584 13,966 47.21%
-
NP to SH 24,932 18,213 15,426 17,812 13,636 9,584 13,966 47.21%
-
Tax Rate 21.92% 25.52% 25.80% 25.44% 28.71% 31.15% 19.98% -
Total Cost 384,672 478,332 416,032 447,805 411,164 388,408 359,742 4.57%
-
Net Worth 218,353 214,505 214,580 211,910 206,404 208,984 205,029 4.29%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div - 16,654 10,904 14,993 - 39,933 19,970 -
Div Payout % - 91.44% 70.69% 84.18% - 416.67% 142.99% -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 218,353 214,505 214,580 211,910 206,404 208,984 205,029 4.29%
NOSH 132,335 133,233 133,279 133,277 133,164 133,111 133,136 -0.40%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 6.09% 3.67% 3.58% 3.83% 3.21% 2.41% 3.74% -
ROE 11.42% 8.49% 7.19% 8.41% 6.61% 4.59% 6.81% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 309.52 372.69 323.72 349.36 319.00 298.99 280.70 6.73%
EPS 18.84 13.67 11.57 13.37 10.24 7.20 10.49 47.80%
DPS 0.00 12.50 8.18 11.25 0.00 30.00 15.00 -
NAPS 1.65 1.61 1.61 1.59 1.55 1.57 1.54 4.71%
Adjusted Per Share Value based on latest NOSH - 133,430
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 304.92 369.64 321.19 346.62 316.23 296.28 278.20 6.31%
EPS 18.56 13.56 11.48 13.26 10.15 7.13 10.40 47.18%
DPS 0.00 12.40 8.12 11.16 0.00 29.73 14.87 -
NAPS 1.6255 1.5968 1.5974 1.5775 1.5365 1.5557 1.5263 4.29%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 0.98 1.04 1.25 1.27 1.30 1.36 1.35 -
P/RPS 0.32 0.28 0.39 0.36 0.41 0.00 0.48 -23.70%
P/EPS 5.20 7.61 10.80 9.50 12.70 0.00 12.87 -45.37%
EY 19.22 13.14 9.26 10.52 7.88 0.00 7.77 83.00%
DY 0.00 12.02 6.55 8.86 0.00 0.00 11.11 -
P/NAPS 0.59 0.65 0.78 0.80 0.84 1.36 0.88 -23.41%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 28/08/08 27/05/08 26/02/08 27/11/07 28/08/07 31/05/07 26/02/07 -
Price 1.02 1.03 1.06 1.20 1.30 1.28 1.45 -
P/RPS 0.33 0.28 0.33 0.34 0.41 0.00 0.52 -26.17%
P/EPS 5.41 7.53 9.16 8.98 12.70 0.00 13.82 -46.51%
EY 18.47 13.27 10.92 11.14 7.88 0.00 7.23 86.98%
DY 0.00 12.14 7.72 9.37 0.00 0.00 10.34 -
P/NAPS 0.62 0.64 0.66 0.75 0.84 1.28 0.94 -24.24%

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