[ALCOM] QoQ TTM Result on 31-Dec-2011 [#3]

Stock
[ALCOM] ALCOM GROUP BERHAD
Announcement Date
23-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2012
Quarter
31-Dec-2011 [#3]
Profit Trend
QoQ- -19.87%
YoY- 21.84%
Quarter Report
Latest QR
Upcoming QR
ALCOM's Result
ALCOM's Financial Summary
View:
Show?
TTM Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 270,558 272,814 274,585 289,176 297,303 300,059 296,666 -5.94%
PBT -1,353 382 2,411 6,574 8,236 9,575 7,979 -
Tax -710 635 -725 -1,526 -1,936 -2,454 -1,829 -46.69%
NP -2,063 1,017 1,686 5,048 6,300 7,121 6,150 -
-
NP to SH -2,063 1,017 1,686 5,048 6,300 7,121 6,150 -
-
Tax Rate - -166.23% 30.07% 23.21% 23.51% 25.63% 22.92% -
Total Cost 272,621 271,797 272,899 284,128 291,003 292,938 290,516 -4.13%
-
Net Worth 179,872 188,407 173,899 186,536 191,699 194,444 191,623 -4.12%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div 16,535 20,043 9,922 9,922 9,816 19,726 9,910 40.54%
Div Payout % 0.00% 1,970.89% 588.50% 196.56% 155.81% 277.02% 161.15% -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 179,872 188,407 173,899 186,536 191,699 194,444 191,623 -4.12%
NOSH 132,259 132,681 123,333 132,252 135,000 132,275 132,153 0.05%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin -0.76% 0.37% 0.61% 1.75% 2.12% 2.37% 2.07% -
ROE -1.15% 0.54% 0.97% 2.71% 3.29% 3.66% 3.21% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 204.57 205.62 222.64 218.58 220.22 226.84 224.49 -5.99%
EPS -1.56 0.77 1.37 3.82 4.67 5.38 4.65 -
DPS 12.50 15.11 8.04 7.50 7.27 15.00 7.50 40.44%
NAPS 1.36 1.42 1.41 1.41 1.42 1.47 1.45 -4.17%
Adjusted Per Share Value based on latest NOSH - 132,252
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 201.41 203.09 204.41 215.27 221.32 223.37 220.85 -5.94%
EPS -1.54 0.76 1.26 3.76 4.69 5.30 4.58 -
DPS 12.31 14.92 7.39 7.39 7.31 14.69 7.38 40.51%
NAPS 1.339 1.4026 1.2946 1.3886 1.4271 1.4475 1.4265 -4.12%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 0.79 0.81 0.85 0.85 0.85 0.96 0.94 -
P/RPS 0.39 0.39 0.38 0.39 0.39 0.42 0.42 -4.80%
P/EPS -50.65 105.68 62.18 22.28 18.21 17.83 20.20 -
EY -1.97 0.95 1.61 4.49 5.49 5.61 4.95 -
DY 15.83 18.65 9.46 8.82 8.55 15.63 7.98 57.68%
P/NAPS 0.58 0.57 0.60 0.60 0.60 0.65 0.65 -7.29%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 27/11/12 30/08/12 28/05/12 23/02/12 30/11/11 25/08/11 26/05/11 -
Price 0.72 0.79 0.82 0.86 0.86 0.87 0.97 -
P/RPS 0.35 0.38 0.37 0.39 0.39 0.38 0.43 -12.79%
P/EPS -46.16 103.07 59.98 22.54 18.43 16.16 20.84 -
EY -2.17 0.97 1.67 4.44 5.43 6.19 4.80 -
DY 17.36 19.12 9.81 8.72 8.45 17.24 7.73 71.24%
P/NAPS 0.53 0.56 0.58 0.61 0.61 0.59 0.67 -14.43%

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