[ALCOM] QoQ Annualized Quarter Result on 31-Dec-2004 [#4]

Stock
[ALCOM] ALCOM GROUP BERHAD
Announcement Date
23-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- -19.63%
YoY- 578.09%
Quarter Report
Latest QR
Upcoming QR
ALCOM's Result
ALCOM's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 327,101 339,472 329,508 276,128 280,109 284,726 279,956 10.92%
PBT 23,785 25,152 21,732 43,648 53,064 21,050 17,872 20.97%
Tax -4,341 -4,742 -8,232 -7,060 -7,541 -6,952 -6,756 -25.51%
NP 19,444 20,410 13,500 36,588 45,522 14,098 11,116 45.12%
-
NP to SH 15,781 15,618 13,500 36,588 45,522 14,098 11,116 26.28%
-
Tax Rate 18.25% 18.85% 37.88% 16.17% 14.21% 33.03% 37.80% -
Total Cost 307,657 319,062 316,008 239,540 234,586 270,628 268,840 9.39%
-
Net Worth 209,886 205,849 209,940 206,055 218,618 188,765 191,883 6.15%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div 13,283 19,920 - 19,812 28,208 13,200 - -
Div Payout % 84.18% 127.55% - 54.15% 61.97% 93.63% - -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 209,886 205,849 209,940 206,055 218,618 188,765 191,883 6.15%
NOSH 132,839 132,806 132,874 132,086 141,044 132,003 132,333 0.25%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 5.94% 6.01% 4.10% 13.25% 16.25% 4.95% 3.97% -
ROE 7.52% 7.59% 6.43% 17.76% 20.82% 7.47% 5.79% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 246.24 255.61 247.99 209.05 198.60 215.70 211.55 10.64%
EPS 11.88 11.76 10.16 27.70 34.48 10.68 8.40 25.96%
DPS 10.00 15.00 0.00 15.00 20.00 10.00 0.00 -
NAPS 1.58 1.55 1.58 1.56 1.55 1.43 1.45 5.88%
Adjusted Per Share Value based on latest NOSH - 132,216
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 243.50 252.71 245.30 205.56 208.52 211.96 208.41 10.92%
EPS 11.75 11.63 10.05 27.24 33.89 10.49 8.28 26.25%
DPS 9.89 14.83 0.00 14.75 21.00 9.83 0.00 -
NAPS 1.5625 1.5324 1.5629 1.5339 1.6275 1.4052 1.4284 6.15%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 1.59 1.62 1.52 1.98 1.47 1.20 1.14 -
P/RPS 0.65 0.63 0.61 0.95 0.74 0.56 0.54 13.14%
P/EPS 13.38 13.78 14.96 7.15 4.55 11.24 13.57 -0.93%
EY 7.47 7.26 6.68 13.99 21.96 8.90 7.37 0.90%
DY 6.29 9.26 0.00 7.58 13.61 8.33 0.00 -
P/NAPS 1.01 1.05 0.96 1.27 0.95 0.84 0.79 17.77%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 24/11/05 29/08/05 26/05/05 23/02/05 25/11/04 26/08/04 31/05/04 -
Price 1.64 1.65 1.70 1.78 1.60 1.31 1.11 -
P/RPS 0.67 0.65 0.69 0.85 0.81 0.61 0.52 18.38%
P/EPS 13.80 14.03 16.73 6.43 4.96 12.27 13.21 2.95%
EY 7.24 7.13 5.98 15.56 20.17 8.15 7.57 -2.92%
DY 6.10 9.09 0.00 8.43 12.50 7.63 0.00 -
P/NAPS 1.04 1.06 1.08 1.14 1.03 0.92 0.77 22.16%

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