[ALCOM] QoQ Annualized Quarter Result on 31-Dec-2006

Stock
[ALCOM] ALCOM GROUP BERHAD
Announcement Date
26-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006
Profit Trend
QoQ- -22.78%
YoY- -3.23%
Quarter Report
Latest QR
Upcoming QR
ALCOM's Result
ALCOM's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 465,618 424,800 397,992 373,708 429,885 391,370 353,716 20.09%
PBT 23,892 19,128 13,920 17,453 23,481 25,188 27,152 -8.16%
Tax -6,079 -5,492 -4,336 -3,487 -5,394 -5,600 -6,860 -7.73%
NP 17,812 13,636 9,584 13,966 18,087 19,588 20,292 -8.31%
-
NP to SH 17,812 13,636 9,584 13,966 18,087 19,588 20,292 -8.31%
-
Tax Rate 25.44% 28.71% 31.15% 19.98% 22.97% 22.23% 25.27% -
Total Cost 447,805 411,164 388,408 359,742 411,798 371,782 333,424 21.70%
-
Net Worth 211,910 206,404 208,984 205,029 210,282 212,913 215,702 -1.17%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div 14,993 - 39,933 19,970 14,972 - - -
Div Payout % 84.18% - 416.67% 142.99% 82.78% - - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 211,910 206,404 208,984 205,029 210,282 212,913 215,702 -1.17%
NOSH 133,277 133,164 133,111 133,136 133,090 133,070 133,149 0.06%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 3.83% 3.21% 2.41% 3.74% 4.21% 5.00% 5.74% -
ROE 8.41% 6.61% 4.59% 6.81% 8.60% 9.20% 9.41% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 349.36 319.00 298.99 280.70 323.00 294.11 265.65 20.01%
EPS 13.37 10.24 7.20 10.49 13.59 14.72 15.24 -8.35%
DPS 11.25 0.00 30.00 15.00 11.25 0.00 0.00 -
NAPS 1.59 1.55 1.57 1.54 1.58 1.60 1.62 -1.23%
Adjusted Per Share Value based on latest NOSH - 133,426
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 346.62 316.23 296.28 278.20 320.02 291.35 263.32 20.09%
EPS 13.26 10.15 7.13 10.40 13.46 14.58 15.11 -8.33%
DPS 11.16 0.00 29.73 14.87 11.15 0.00 0.00 -
NAPS 1.5775 1.5365 1.5557 1.5263 1.5654 1.585 1.6058 -1.17%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 1.27 1.30 1.36 1.35 1.35 1.49 1.50 -
P/RPS 0.36 0.41 0.00 0.48 0.42 0.51 0.56 -25.49%
P/EPS 9.50 12.70 0.00 12.87 9.93 10.12 9.84 -2.31%
EY 10.52 7.88 0.00 7.77 10.07 9.88 10.16 2.34%
DY 8.86 0.00 0.00 11.11 8.33 0.00 0.00 -
P/NAPS 0.80 0.84 1.36 0.88 0.85 0.93 0.93 -9.54%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 27/11/07 28/08/07 31/05/07 26/02/07 28/11/06 17/08/06 24/05/06 -
Price 1.20 1.30 1.28 1.45 1.40 1.39 1.52 -
P/RPS 0.34 0.41 0.00 0.52 0.43 0.47 0.57 -29.11%
P/EPS 8.98 12.70 0.00 13.82 10.30 9.44 9.97 -6.72%
EY 11.14 7.88 0.00 7.23 9.71 10.59 10.03 7.24%
DY 9.37 0.00 0.00 10.34 8.04 0.00 0.00 -
P/NAPS 0.75 0.84 1.28 0.94 0.89 0.87 0.94 -13.96%

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