[ALCOM] QoQ TTM Result on 30-Sep-2007

Stock
[ALCOM] ALCOM GROUP BERHAD
Announcement Date
27-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2008
Quarter
30-Sep-2007
Profit Trend
QoQ- 25.41%
YoY- -5.94%
Quarter Report
Latest QR
Upcoming QR
ALCOM's Result
ALCOM's Financial Summary
View:
Show?
TTM Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 386,546 397,047 395,504 397,530 390,423 391,654 373,708 2.27%
PBT 22,873 20,974 19,058 17,727 14,423 14,145 17,453 19.77%
Tax -5,245 -5,157 -4,917 -3,944 -3,433 -2,856 -3,487 31.31%
NP 17,628 15,817 14,141 13,783 10,990 11,289 13,966 16.81%
-
NP to SH 17,628 15,817 14,141 13,783 10,990 11,289 13,966 16.81%
-
Tax Rate 22.93% 24.59% 25.80% 22.25% 23.80% 20.19% 19.98% -
Total Cost 368,918 381,230 381,363 383,747 379,433 380,365 359,742 1.69%
-
Net Worth 218,353 214,245 214,603 212,153 206,448 208,984 205,476 4.13%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div 6,653 6,653 9,983 19,990 19,990 29,964 19,993 -52.01%
Div Payout % 37.74% 42.07% 70.60% 145.04% 181.90% 265.43% 143.16% -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 218,353 214,245 214,603 212,153 206,448 208,984 205,476 4.13%
NOSH 132,335 133,071 133,294 133,430 133,192 133,111 133,426 -0.54%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 4.56% 3.98% 3.58% 3.47% 2.81% 2.88% 3.74% -
ROE 8.07% 7.38% 6.59% 6.50% 5.32% 5.40% 6.80% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 292.10 298.37 296.72 297.93 293.13 294.23 280.09 2.84%
EPS 13.32 11.89 10.61 10.33 8.25 8.48 10.47 17.42%
DPS 5.00 5.00 7.50 15.00 15.00 22.50 15.00 -51.95%
NAPS 1.65 1.61 1.61 1.59 1.55 1.57 1.54 4.71%
Adjusted Per Share Value based on latest NOSH - 133,430
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 287.76 295.57 294.42 295.93 290.64 291.56 278.20 2.28%
EPS 13.12 11.77 10.53 10.26 8.18 8.40 10.40 16.76%
DPS 4.95 4.95 7.43 14.88 14.88 22.31 14.88 -52.02%
NAPS 1.6255 1.5949 1.5976 1.5793 1.5369 1.5557 1.5296 4.14%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 0.98 1.04 1.25 1.27 1.30 1.36 1.35 -
P/RPS 0.34 0.35 0.42 0.43 0.44 0.46 0.48 -20.55%
P/EPS 7.36 8.75 11.78 12.29 15.76 16.04 12.90 -31.23%
EY 13.59 11.43 8.49 8.13 6.35 6.24 7.75 45.46%
DY 5.10 4.81 6.00 11.81 11.54 16.54 11.11 -40.52%
P/NAPS 0.59 0.65 0.78 0.80 0.84 0.87 0.88 -23.41%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 28/08/08 27/05/08 26/02/08 27/11/07 28/08/07 31/05/07 26/02/07 -
Price 1.02 1.03 1.06 1.20 1.30 1.28 1.45 -
P/RPS 0.35 0.35 0.36 0.40 0.44 0.44 0.52 -23.21%
P/EPS 7.66 8.67 9.99 11.62 15.76 15.09 13.85 -32.64%
EY 13.06 11.54 10.01 8.61 6.35 6.63 7.22 48.51%
DY 4.90 4.85 7.08 12.50 11.54 17.58 10.34 -39.24%
P/NAPS 0.62 0.64 0.66 0.75 0.84 0.82 0.94 -24.24%

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