[ALCOM] QoQ TTM Result on 30-Jun-2007 [#1]

Stock
[ALCOM] ALCOM GROUP BERHAD
Announcement Date
28-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#1]
Profit Trend
QoQ- -2.65%
YoY- -33.06%
Quarter Report
Latest QR
Upcoming QR
ALCOM's Result
ALCOM's Financial Summary
View:
Show?
TTM Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 397,047 395,504 397,530 390,423 391,654 373,708 358,053 7.12%
PBT 20,974 19,058 17,727 14,423 14,145 17,453 19,953 3.37%
Tax -5,157 -4,917 -3,944 -3,433 -2,856 -3,487 -4,644 7.22%
NP 15,817 14,141 13,783 10,990 11,289 13,966 15,309 2.19%
-
NP to SH 15,817 14,141 13,783 10,990 11,289 13,966 14,654 5.21%
-
Tax Rate 24.59% 25.80% 22.25% 23.80% 20.19% 19.98% 23.27% -
Total Cost 381,230 381,363 383,747 379,433 380,365 359,742 342,744 7.34%
-
Net Worth 214,245 214,603 212,153 206,448 208,984 205,476 210,418 1.20%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div 6,653 9,983 19,990 19,990 29,964 19,993 13,314 -37.00%
Div Payout % 42.07% 70.60% 145.04% 181.90% 265.43% 143.16% 90.86% -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 214,245 214,603 212,153 206,448 208,984 205,476 210,418 1.20%
NOSH 133,071 133,294 133,430 133,192 133,111 133,426 133,176 -0.05%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin 3.98% 3.58% 3.47% 2.81% 2.88% 3.74% 4.28% -
ROE 7.38% 6.59% 6.50% 5.32% 5.40% 6.80% 6.96% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 298.37 296.72 297.93 293.13 294.23 280.09 268.86 7.18%
EPS 11.89 10.61 10.33 8.25 8.48 10.47 11.00 5.31%
DPS 5.00 7.50 15.00 15.00 22.50 15.00 10.00 -36.97%
NAPS 1.61 1.61 1.59 1.55 1.57 1.54 1.58 1.26%
Adjusted Per Share Value based on latest NOSH - 133,192
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 295.57 294.42 295.93 290.64 291.56 278.20 266.55 7.12%
EPS 11.77 10.53 10.26 8.18 8.40 10.40 10.91 5.18%
DPS 4.95 7.43 14.88 14.88 22.31 14.88 9.91 -37.01%
NAPS 1.5949 1.5976 1.5793 1.5369 1.5557 1.5296 1.5664 1.20%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 1.04 1.25 1.27 1.30 1.36 1.35 1.35 -
P/RPS 0.35 0.42 0.43 0.44 0.46 0.48 0.50 -21.14%
P/EPS 8.75 11.78 12.29 15.76 16.04 12.90 12.27 -20.16%
EY 11.43 8.49 8.13 6.35 6.24 7.75 8.15 25.26%
DY 4.81 6.00 11.81 11.54 16.54 11.11 7.41 -25.01%
P/NAPS 0.65 0.78 0.80 0.84 0.87 0.88 0.85 -16.36%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 27/05/08 26/02/08 27/11/07 28/08/07 31/05/07 26/02/07 28/11/06 -
Price 1.03 1.06 1.20 1.30 1.28 1.45 1.40 -
P/RPS 0.35 0.36 0.40 0.44 0.44 0.52 0.52 -23.17%
P/EPS 8.67 9.99 11.62 15.76 15.09 13.85 12.72 -22.53%
EY 11.54 10.01 8.61 6.35 6.63 7.22 7.86 29.14%
DY 4.85 7.08 12.50 11.54 17.58 10.34 7.14 -22.70%
P/NAPS 0.64 0.66 0.75 0.84 0.82 0.94 0.89 -19.71%

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