[ALCOM] QoQ TTM Result on 30-Sep-2021 [#3]

Stock
[ALCOM] ALCOM GROUP BERHAD
Announcement Date
30-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- 38.85%
YoY- 448.99%
Quarter Report
Latest QR
Upcoming QR
ALCOM's Result
ALCOM's Financial Summary
View:
Show?
TTM Result
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 822,195 712,464 599,011 525,321 465,919 374,745 316,402 89.34%
PBT 78,505 63,209 45,385 39,806 28,704 12,913 881 1911.49%
Tax -19,977 -16,643 -12,858 -7,577 -5,493 -1,881 435 -
NP 58,528 46,566 32,527 32,229 23,211 11,032 1,316 1164.02%
-
NP to SH 58,462 46,500 32,461 32,229 23,211 11,032 1,316 1163.07%
-
Tax Rate 25.45% 26.33% 28.33% 19.03% 19.14% 14.57% -49.38% -
Total Cost 763,667 665,898 566,484 493,092 442,708 363,713 315,086 80.72%
-
Net Worth 197,466 177,316 155,823 145,077 138,360 130,301 123,584 36.79%
Dividend
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Div 3,358 3,358 3,358 - - - - -
Div Payout % 5.74% 7.22% 10.35% - - - - -
Equity
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Net Worth 197,466 177,316 155,823 145,077 138,360 130,301 123,584 36.79%
NOSH 134,331 134,331 134,331 134,331 134,331 134,331 134,331 0.00%
Ratio Analysis
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
NP Margin 7.12% 6.54% 5.43% 6.14% 4.98% 2.94% 0.42% -
ROE 29.61% 26.22% 20.83% 22.22% 16.78% 8.47% 1.06% -
Per Share
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 612.07 530.38 445.92 391.06 346.84 278.97 235.54 89.34%
EPS 43.52 34.62 24.16 23.99 17.28 8.21 0.98 1162.77%
DPS 2.50 2.50 2.50 0.00 0.00 0.00 0.00 -
NAPS 1.47 1.32 1.16 1.08 1.03 0.97 0.92 36.79%
Adjusted Per Share Value based on latest NOSH - 134,331
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 610.74 529.23 444.95 390.21 346.09 278.36 235.03 89.34%
EPS 43.43 34.54 24.11 23.94 17.24 8.19 0.98 1161.02%
DPS 2.49 2.49 2.49 0.00 0.00 0.00 0.00 -
NAPS 1.4668 1.3171 1.1575 1.0777 1.0278 0.9679 0.918 36.79%
Price Multiplier on Financial Quarter End Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 -
Price 0.815 0.845 0.82 0.86 0.73 0.70 0.595 -
P/RPS 0.13 0.16 0.18 0.22 0.21 0.25 0.25 -35.41%
P/EPS 1.87 2.44 3.39 3.58 4.22 8.52 60.73 -90.23%
EY 53.40 40.97 29.47 27.90 23.67 11.73 1.65 922.04%
DY 3.07 2.96 3.05 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.64 0.71 0.80 0.71 0.72 0.65 -10.56%
Price Multiplier on Announcement Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 26/08/22 31/05/22 21/02/22 30/11/21 24/08/21 25/05/21 23/02/21 -
Price 0.89 0.85 1.04 0.795 0.75 0.885 0.56 -
P/RPS 0.15 0.16 0.23 0.20 0.22 0.32 0.24 -26.96%
P/EPS 2.04 2.46 4.30 3.31 4.34 10.78 57.16 -89.22%
EY 48.90 40.72 23.24 30.18 23.04 9.28 1.75 826.46%
DY 2.81 2.94 2.40 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.64 0.90 0.74 0.73 0.91 0.61 0.00%

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