[ALCOM] QoQ TTM Result on 31-Dec-2007

Stock
[ALCOM] ALCOM GROUP BERHAD
Announcement Date
26-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2008
Quarter
31-Dec-2007
Profit Trend
QoQ- 2.6%
YoY- 1.25%
Quarter Report
Latest QR
Upcoming QR
ALCOM's Result
ALCOM's Financial Summary
View:
Show?
TTM Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 379,135 386,546 397,047 395,504 397,530 390,423 391,654 -2.13%
PBT 20,731 22,873 20,974 19,058 17,727 14,423 14,145 28.93%
Tax -5,206 -5,245 -5,157 -4,917 -3,944 -3,433 -2,856 49.05%
NP 15,525 17,628 15,817 14,141 13,783 10,990 11,289 23.59%
-
NP to SH 15,525 17,628 15,817 14,141 13,783 10,990 11,289 23.59%
-
Tax Rate 25.11% 22.93% 24.59% 25.80% 22.25% 23.80% 20.19% -
Total Cost 363,610 368,918 381,230 381,363 383,747 379,433 380,365 -2.95%
-
Net Worth 214,595 218,353 214,245 214,603 212,153 206,448 208,984 1.77%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div 16,588 6,653 6,653 9,983 19,990 19,990 29,964 -32.50%
Div Payout % 106.85% 37.74% 42.07% 70.60% 145.04% 181.90% 265.43% -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 214,595 218,353 214,245 214,603 212,153 206,448 208,984 1.77%
NOSH 132,466 132,335 133,071 133,294 133,430 133,192 133,111 -0.32%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 4.09% 4.56% 3.98% 3.58% 3.47% 2.81% 2.88% -
ROE 7.23% 8.07% 7.38% 6.59% 6.50% 5.32% 5.40% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 286.21 292.10 298.37 296.72 297.93 293.13 294.23 -1.82%
EPS 11.72 13.32 11.89 10.61 10.33 8.25 8.48 24.00%
DPS 12.50 5.00 5.00 7.50 15.00 15.00 22.50 -32.34%
NAPS 1.62 1.65 1.61 1.61 1.59 1.55 1.57 2.10%
Adjusted Per Share Value based on latest NOSH - 133,294
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 282.24 287.76 295.57 294.42 295.93 290.64 291.56 -2.13%
EPS 11.56 13.12 11.77 10.53 10.26 8.18 8.40 23.65%
DPS 12.35 4.95 4.95 7.43 14.88 14.88 22.31 -32.50%
NAPS 1.5975 1.6255 1.5949 1.5976 1.5793 1.5369 1.5557 1.77%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 1.00 0.98 1.04 1.25 1.27 1.30 1.36 -
P/RPS 0.35 0.34 0.35 0.42 0.43 0.44 0.46 -16.61%
P/EPS 8.53 7.36 8.75 11.78 12.29 15.76 16.04 -34.28%
EY 11.72 13.59 11.43 8.49 8.13 6.35 6.24 52.05%
DY 12.50 5.10 4.81 6.00 11.81 11.54 16.54 -16.98%
P/NAPS 0.62 0.59 0.65 0.78 0.80 0.84 0.87 -20.16%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 25/11/08 28/08/08 27/05/08 26/02/08 27/11/07 28/08/07 31/05/07 -
Price 0.83 1.02 1.03 1.06 1.20 1.30 1.28 -
P/RPS 0.29 0.35 0.35 0.36 0.40 0.44 0.44 -24.20%
P/EPS 7.08 7.66 8.67 9.99 11.62 15.76 15.09 -39.53%
EY 14.12 13.06 11.54 10.01 8.61 6.35 6.63 65.30%
DY 15.06 4.90 4.85 7.08 12.50 11.54 17.58 -9.77%
P/NAPS 0.51 0.62 0.64 0.66 0.75 0.84 0.82 -27.07%

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