[ALCOM] QoQ Annualized Quarter Result on 31-Dec-2007

Stock
[ALCOM] ALCOM GROUP BERHAD
Announcement Date
26-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2008
Quarter
31-Dec-2007
Profit Trend
QoQ- -13.39%
YoY- 10.46%
Quarter Report
Latest QR
Upcoming QR
ALCOM's Result
ALCOM's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 385,962 409,604 496,545 431,458 465,618 424,800 397,992 -2.01%
PBT 24,410 31,932 24,454 20,790 23,892 19,128 13,920 45.26%
Tax -6,036 -7,000 -6,241 -5,364 -6,079 -5,492 -4,336 24.59%
NP 18,374 24,932 18,213 15,426 17,812 13,636 9,584 54.14%
-
NP to SH 18,374 24,932 18,213 15,426 17,812 13,636 9,584 54.14%
-
Tax Rate 24.73% 21.92% 25.52% 25.80% 25.44% 28.71% 31.15% -
Total Cost 367,588 384,672 478,332 416,032 447,805 411,164 388,408 -3.59%
-
Net Worth 214,595 218,353 214,505 214,580 211,910 206,404 208,984 1.77%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div 19,869 - 16,654 10,904 14,993 - 39,933 -37.12%
Div Payout % 108.14% - 91.44% 70.69% 84.18% - 416.67% -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 214,595 218,353 214,505 214,580 211,910 206,404 208,984 1.77%
NOSH 132,466 132,335 133,233 133,279 133,277 133,164 133,111 -0.32%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 4.76% 6.09% 3.67% 3.58% 3.83% 3.21% 2.41% -
ROE 8.56% 11.42% 8.49% 7.19% 8.41% 6.61% 4.59% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 291.37 309.52 372.69 323.72 349.36 319.00 298.99 -1.70%
EPS 13.90 18.84 13.67 11.57 13.37 10.24 7.20 54.85%
DPS 15.00 0.00 12.50 8.18 11.25 0.00 30.00 -36.92%
NAPS 1.62 1.65 1.61 1.61 1.59 1.55 1.57 2.10%
Adjusted Per Share Value based on latest NOSH - 133,294
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 287.32 304.92 369.64 321.19 346.62 316.23 296.28 -2.02%
EPS 13.68 18.56 13.56 11.48 13.26 10.15 7.13 54.22%
DPS 14.79 0.00 12.40 8.12 11.16 0.00 29.73 -37.13%
NAPS 1.5975 1.6255 1.5968 1.5974 1.5775 1.5365 1.5557 1.77%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 1.00 0.98 1.04 1.25 1.27 1.30 1.36 -
P/RPS 0.34 0.32 0.28 0.39 0.36 0.41 0.00 -
P/EPS 7.21 5.20 7.61 10.80 9.50 12.70 0.00 -
EY 13.87 19.22 13.14 9.26 10.52 7.88 0.00 -
DY 15.00 0.00 12.02 6.55 8.86 0.00 0.00 -
P/NAPS 0.62 0.59 0.65 0.78 0.80 0.84 1.36 -40.68%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 25/11/08 28/08/08 27/05/08 26/02/08 27/11/07 28/08/07 31/05/07 -
Price 0.83 1.02 1.03 1.06 1.20 1.30 1.28 -
P/RPS 0.28 0.33 0.28 0.33 0.34 0.41 0.00 -
P/EPS 5.98 5.41 7.53 9.16 8.98 12.70 0.00 -
EY 16.71 18.47 13.27 10.92 11.14 7.88 0.00 -
DY 18.07 0.00 12.14 7.72 9.37 0.00 0.00 -
P/NAPS 0.51 0.62 0.64 0.66 0.75 0.84 1.28 -45.76%

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