[ALCOM] QoQ Annualized Quarter Result on 31-Mar-2005 [#1]

Stock
[ALCOM] ALCOM GROUP BERHAD
Announcement Date
26-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- -63.1%
YoY- 21.45%
Quarter Report
Latest QR
Upcoming QR
ALCOM's Result
ALCOM's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 316,789 327,101 339,472 329,508 276,128 280,109 284,726 7.35%
PBT 22,138 23,785 25,152 21,732 43,648 53,064 21,050 3.40%
Tax -4,304 -4,341 -4,742 -8,232 -7,060 -7,541 -6,952 -27.29%
NP 17,834 19,444 20,410 13,500 36,588 45,522 14,098 16.91%
-
NP to SH 14,432 15,781 15,618 13,500 36,588 45,522 14,098 1.56%
-
Tax Rate 19.44% 18.25% 18.85% 37.88% 16.17% 14.21% 33.03% -
Total Cost 298,955 307,657 319,062 316,008 239,540 234,586 270,628 6.84%
-
Net Worth 225,915 209,886 205,849 209,940 206,055 218,618 188,765 12.68%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div 13,289 13,283 19,920 - 19,812 28,208 13,200 0.44%
Div Payout % 92.08% 84.18% 127.55% - 54.15% 61.97% 93.63% -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 225,915 209,886 205,849 209,940 206,055 218,618 188,765 12.68%
NOSH 132,891 132,839 132,806 132,874 132,086 141,044 132,003 0.44%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 5.63% 5.94% 6.01% 4.10% 13.25% 16.25% 4.95% -
ROE 6.39% 7.52% 7.59% 6.43% 17.76% 20.82% 7.47% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 238.38 246.24 255.61 247.99 209.05 198.60 215.70 6.87%
EPS 10.86 11.88 11.76 10.16 27.70 34.48 10.68 1.11%
DPS 10.00 10.00 15.00 0.00 15.00 20.00 10.00 0.00%
NAPS 1.70 1.58 1.55 1.58 1.56 1.55 1.43 12.18%
Adjusted Per Share Value based on latest NOSH - 132,874
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 235.83 243.50 252.71 245.30 205.56 208.52 211.96 7.35%
EPS 10.74 11.75 11.63 10.05 27.24 33.89 10.49 1.57%
DPS 9.89 9.89 14.83 0.00 14.75 21.00 9.83 0.40%
NAPS 1.6818 1.5625 1.5324 1.5629 1.5339 1.6275 1.4052 12.68%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 1.33 1.59 1.62 1.52 1.98 1.47 1.20 -
P/RPS 0.56 0.65 0.63 0.61 0.95 0.74 0.56 0.00%
P/EPS 12.25 13.38 13.78 14.96 7.15 4.55 11.24 5.88%
EY 8.17 7.47 7.26 6.68 13.99 21.96 8.90 -5.53%
DY 7.52 6.29 9.26 0.00 7.58 13.61 8.33 -6.57%
P/NAPS 0.78 1.01 1.05 0.96 1.27 0.95 0.84 -4.80%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 24/02/06 24/11/05 29/08/05 26/05/05 23/02/05 25/11/04 26/08/04 -
Price 1.43 1.64 1.65 1.70 1.78 1.60 1.31 -
P/RPS 0.60 0.67 0.65 0.69 0.85 0.81 0.61 -1.09%
P/EPS 13.17 13.80 14.03 16.73 6.43 4.96 12.27 4.81%
EY 7.59 7.24 7.13 5.98 15.56 20.17 8.15 -4.62%
DY 6.99 6.10 9.09 0.00 8.43 12.50 7.63 -5.65%
P/NAPS 0.84 1.04 1.06 1.08 1.14 1.03 0.92 -5.86%

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