[ALCOM] QoQ TTM Result on 31-Dec-2010 [#3]

Stock
[ALCOM] ALCOM GROUP BERHAD
Announcement Date
21-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2011
Quarter
31-Dec-2010 [#3]
Profit Trend
QoQ- -32.49%
YoY- 197.14%
Quarter Report
Latest QR
Upcoming QR
ALCOM's Result
ALCOM's Financial Summary
View:
Show?
TTM Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 297,303 300,059 296,666 289,826 286,262 276,157 254,011 11.05%
PBT 8,236 9,575 7,979 5,643 6,976 8,534 6,785 13.77%
Tax -1,936 -2,454 -1,829 -1,500 -839 -1,387 -1,096 46.07%
NP 6,300 7,121 6,150 4,143 6,137 7,147 5,689 7.03%
-
NP to SH 6,300 7,121 6,150 4,143 6,137 7,147 5,689 7.03%
-
Tax Rate 23.51% 25.63% 22.92% 26.58% 12.03% 16.25% 16.15% -
Total Cost 291,003 292,938 290,516 285,683 280,125 269,010 248,322 11.14%
-
Net Worth 191,699 194,444 191,623 187,161 187,642 195,079 193,179 -0.51%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div 9,816 19,726 9,910 9,910 9,910 - 14,199 -21.79%
Div Payout % 155.81% 277.02% 161.15% 239.22% 161.49% - 249.60% -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 191,699 194,444 191,623 187,161 187,642 195,079 193,179 -0.51%
NOSH 135,000 132,275 132,153 130,882 132,142 131,810 132,314 1.34%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 2.12% 2.37% 2.07% 1.43% 2.14% 2.59% 2.24% -
ROE 3.29% 3.66% 3.21% 2.21% 3.27% 3.66% 2.94% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 220.22 226.84 224.49 221.44 216.63 209.51 191.97 9.57%
EPS 4.67 5.38 4.65 3.17 4.64 5.42 4.30 5.65%
DPS 7.27 15.00 7.50 7.50 7.50 0.00 10.73 -22.83%
NAPS 1.42 1.47 1.45 1.43 1.42 1.48 1.46 -1.83%
Adjusted Per Share Value based on latest NOSH - 130,882
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 220.84 222.89 220.37 215.29 212.64 205.13 188.68 11.05%
EPS 4.68 5.29 4.57 3.08 4.56 5.31 4.23 6.96%
DPS 7.29 14.65 7.36 7.36 7.36 0.00 10.55 -21.82%
NAPS 1.424 1.4444 1.4234 1.3903 1.3938 1.4491 1.435 -0.51%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 0.85 0.96 0.94 0.93 0.93 0.92 0.97 -
P/RPS 0.39 0.42 0.42 0.42 0.43 0.44 0.51 -16.36%
P/EPS 18.21 17.83 20.20 29.38 20.02 16.97 22.56 -13.29%
EY 5.49 5.61 4.95 3.40 4.99 5.89 4.43 15.36%
DY 8.55 15.63 7.98 8.06 8.06 0.00 11.06 -15.75%
P/NAPS 0.60 0.65 0.65 0.65 0.65 0.62 0.66 -6.15%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/11/11 25/08/11 26/05/11 21/02/11 30/11/10 26/08/10 25/05/10 -
Price 0.86 0.87 0.97 0.96 0.91 0.92 0.92 -
P/RPS 0.39 0.38 0.43 0.43 0.42 0.44 0.48 -12.91%
P/EPS 18.43 16.16 20.84 30.33 19.59 16.97 21.40 -9.47%
EY 5.43 6.19 4.80 3.30 5.10 5.89 4.67 10.56%
DY 8.45 17.24 7.73 7.81 8.24 0.00 11.67 -19.34%
P/NAPS 0.61 0.59 0.67 0.67 0.64 0.62 0.63 -2.12%

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