[ALCOM] QoQ TTM Result on 31-Dec-2004 [#4]

Stock
[ALCOM] ALCOM GROUP BERHAD
Announcement Date
23-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- -0.9%
YoY- 576.03%
Quarter Report
Latest QR
Upcoming QR
ALCOM's Result
ALCOM's Financial Summary
View:
Show?
TTM Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 311,372 303,501 288,516 276,128 280,071 275,667 265,965 11.06%
PBT 21,689 45,699 44,613 43,648 44,266 17,199 -1,826 -
Tax -4,660 -5,955 -6,323 -7,060 -7,345 -5,979 -4,059 9.63%
NP 17,029 39,744 38,290 36,588 36,921 11,220 -5,885 -
-
NP to SH 15,388 38,454 38,290 36,588 36,921 11,220 -5,918 -
-
Tax Rate 21.49% 13.03% 14.17% 16.17% 16.59% 34.76% - -
Total Cost 294,343 263,757 250,226 239,540 243,150 264,447 271,850 5.43%
-
Net Worth 209,988 205,769 209,940 206,257 208,480 188,459 191,883 6.18%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div 9,956 23,406 20,039 20,039 20,039 6,589 - -
Div Payout % 64.70% 60.87% 52.34% 54.77% 54.28% 58.73% - -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 209,988 205,769 209,940 206,257 208,480 188,459 191,883 6.18%
NOSH 132,904 132,754 132,874 132,216 134,503 131,790 132,333 0.28%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 5.47% 13.10% 13.27% 13.25% 13.18% 4.07% -2.21% -
ROE 7.33% 18.69% 18.24% 17.74% 17.71% 5.95% -3.08% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 234.28 228.62 217.14 208.85 208.23 209.17 200.98 10.75%
EPS 11.58 28.97 28.82 27.67 27.45 8.51 -4.47 -
DPS 7.50 17.50 15.00 15.00 14.90 5.00 0.00 -
NAPS 1.58 1.55 1.58 1.56 1.55 1.43 1.45 5.88%
Adjusted Per Share Value based on latest NOSH - 132,216
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 231.79 225.94 214.78 205.56 208.49 205.21 197.99 11.06%
EPS 11.46 28.63 28.50 27.24 27.49 8.35 -4.41 -
DPS 7.41 17.42 14.92 14.92 14.92 4.91 0.00 -
NAPS 1.5632 1.5318 1.5629 1.5354 1.552 1.403 1.4284 6.19%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 1.59 1.62 1.52 1.98 1.47 1.20 1.14 -
P/RPS 0.68 0.71 0.70 0.95 0.71 0.57 0.57 12.47%
P/EPS 13.73 5.59 5.27 7.16 5.36 14.10 -25.49 -
EY 7.28 17.88 18.96 13.98 18.67 7.09 -3.92 -
DY 4.72 10.80 9.87 7.58 10.14 4.17 0.00 -
P/NAPS 1.01 1.05 0.96 1.27 0.95 0.84 0.79 17.77%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 24/11/05 29/08/05 26/05/05 23/02/05 25/11/04 26/08/04 31/05/04 -
Price 1.64 1.65 1.70 1.78 1.60 1.31 1.11 -
P/RPS 0.70 0.72 0.78 0.85 0.77 0.63 0.55 17.42%
P/EPS 14.16 5.70 5.90 6.43 5.83 15.39 -24.82 -
EY 7.06 17.56 16.95 15.55 17.16 6.50 -4.03 -
DY 4.57 10.61 8.82 8.43 9.31 3.82 0.00 -
P/NAPS 1.04 1.06 1.08 1.14 1.03 0.92 0.77 22.16%

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