[ALCOM] QoQ Annualized Quarter Result on 30-Sep-2010 [#2]

Stock
[ALCOM] ALCOM GROUP BERHAD
Announcement Date
30-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2011
Quarter
30-Sep-2010 [#2]
Profit Trend
QoQ- -25.8%
YoY- 24.6%
Quarter Report
Latest QR
Upcoming QR
ALCOM's Result
ALCOM's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 310,348 296,666 286,618 290,016 296,776 254,011 238,865 19.12%
PBT 14,512 7,979 4,590 5,888 8,128 6,785 6,113 78.23%
Tax -4,512 -1,829 -972 -1,350 -2,012 -1,096 -433 379.12%
NP 10,000 6,150 3,618 4,538 6,116 5,689 5,680 45.95%
-
NP to SH 10,000 6,150 3,618 4,538 6,116 5,689 5,680 45.95%
-
Tax Rate 31.09% 22.92% 21.18% 22.93% 24.75% 16.15% 7.08% -
Total Cost 300,348 290,516 283,000 285,478 290,660 248,322 233,185 18.43%
-
Net Worth 194,444 191,774 189,318 187,324 195,079 193,161 191,832 0.90%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div - 9,919 13,239 19,787 - 13,230 17,639 -
Div Payout % - 161.29% 365.85% 436.05% - 232.56% 310.56% -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 194,444 191,774 189,318 187,324 195,079 193,161 191,832 0.90%
NOSH 132,275 132,258 132,390 131,918 131,810 132,302 132,298 -0.01%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 3.22% 2.07% 1.26% 1.56% 2.06% 2.24% 2.38% -
ROE 5.14% 3.21% 1.91% 2.42% 3.14% 2.95% 2.96% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 234.62 224.31 216.50 219.84 225.15 191.99 180.55 19.13%
EPS 7.56 4.65 2.73 3.44 4.64 4.30 4.29 46.04%
DPS 0.00 7.50 10.00 15.00 0.00 10.00 13.33 -
NAPS 1.47 1.45 1.43 1.42 1.48 1.46 1.45 0.91%
Adjusted Per Share Value based on latest NOSH - 132,142
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 230.53 220.37 212.90 215.43 220.45 188.68 177.43 19.12%
EPS 7.43 4.57 2.69 3.37 4.54 4.23 4.22 45.96%
DPS 0.00 7.37 9.83 14.70 0.00 9.83 13.10 -
NAPS 1.4444 1.4245 1.4063 1.3915 1.4491 1.4348 1.425 0.90%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 0.96 0.94 0.93 0.93 0.92 0.97 1.08 -
P/RPS 0.41 0.42 0.43 0.42 0.41 0.51 0.60 -22.47%
P/EPS 12.70 20.22 34.02 27.03 19.83 22.56 25.16 -36.68%
EY 7.88 4.95 2.94 3.70 5.04 4.43 3.98 57.87%
DY 0.00 7.98 10.75 16.13 0.00 10.31 12.35 -
P/NAPS 0.65 0.65 0.65 0.65 0.62 0.66 0.74 -8.30%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 25/08/11 26/05/11 21/02/11 30/11/10 26/08/10 25/05/10 23/02/10 -
Price 0.87 0.97 0.96 0.91 0.92 0.92 1.02 -
P/RPS 0.37 0.43 0.44 0.41 0.41 0.48 0.56 -24.19%
P/EPS 11.51 20.86 35.12 26.45 19.83 21.40 23.76 -38.40%
EY 8.69 4.79 2.85 3.78 5.04 4.67 4.21 62.33%
DY 0.00 7.73 10.42 16.48 0.00 10.87 13.07 -
P/NAPS 0.59 0.67 0.67 0.64 0.62 0.63 0.70 -10.79%

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