[ALCOM] QoQ TTM Result on 31-Mar-2006 [#1]

Stock
[ALCOM] ALCOM GROUP BERHAD
Announcement Date
24-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- 3.81%
YoY- -57.87%
Quarter Report
Latest QR
Upcoming QR
ALCOM's Result
ALCOM's Financial Summary
View:
Show?
TTM Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 373,708 358,053 342,738 322,841 316,789 311,372 303,501 14.83%
PBT 17,453 19,953 22,156 23,493 22,138 21,689 45,699 -47.26%
Tax -3,487 -4,644 -4,733 -5,067 -4,304 -4,660 -5,955 -29.93%
NP 13,966 15,309 17,423 18,426 17,834 17,029 39,744 -50.10%
-
NP to SH 13,966 14,654 16,417 16,130 15,538 15,388 38,454 -49.00%
-
Tax Rate 19.98% 23.27% 21.36% 21.57% 19.44% 21.49% 13.03% -
Total Cost 359,742 342,744 325,315 304,415 298,955 294,343 263,757 22.91%
-
Net Worth 205,476 210,418 212,777 215,702 226,317 209,988 205,769 -0.09%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div 19,993 13,314 13,314 23,271 13,284 9,956 23,406 -9.94%
Div Payout % 143.16% 90.86% 81.10% 144.27% 85.50% 64.70% 60.87% -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 205,476 210,418 212,777 215,702 226,317 209,988 205,769 -0.09%
NOSH 133,426 133,176 132,985 133,149 133,128 132,904 132,754 0.33%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 3.74% 4.28% 5.08% 5.71% 5.63% 5.47% 13.10% -
ROE 6.80% 6.96% 7.72% 7.48% 6.87% 7.33% 18.69% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 280.09 268.86 257.73 242.46 237.96 234.28 228.62 14.45%
EPS 10.47 11.00 12.34 12.11 11.67 11.58 28.97 -49.16%
DPS 15.00 10.00 10.00 17.50 10.00 7.50 17.50 -9.74%
NAPS 1.54 1.58 1.60 1.62 1.70 1.58 1.55 -0.42%
Adjusted Per Share Value based on latest NOSH - 133,149
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 278.20 266.55 255.14 240.33 235.83 231.79 225.94 14.83%
EPS 10.40 10.91 12.22 12.01 11.57 11.46 28.63 -48.99%
DPS 14.88 9.91 9.91 17.32 9.89 7.41 17.42 -9.94%
NAPS 1.5296 1.5664 1.584 1.6058 1.6848 1.5632 1.5318 -0.09%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 1.35 1.35 1.49 1.50 1.33 1.59 1.62 -
P/RPS 0.48 0.50 0.58 0.62 0.56 0.68 0.71 -22.91%
P/EPS 12.90 12.27 12.07 12.38 11.40 13.73 5.59 74.36%
EY 7.75 8.15 8.29 8.08 8.78 7.28 17.88 -42.63%
DY 11.11 7.41 6.71 11.67 7.52 4.72 10.80 1.89%
P/NAPS 0.88 0.85 0.93 0.93 0.78 1.01 1.05 -11.07%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 26/02/07 28/11/06 17/08/06 24/05/06 24/02/06 24/11/05 29/08/05 -
Price 1.45 1.40 1.39 1.52 1.43 1.64 1.65 -
P/RPS 0.52 0.52 0.54 0.63 0.60 0.70 0.72 -19.45%
P/EPS 13.85 12.72 11.26 12.55 12.25 14.16 5.70 80.44%
EY 7.22 7.86 8.88 7.97 8.16 7.06 17.56 -44.61%
DY 10.34 7.14 7.19 11.51 6.99 4.57 10.61 -1.69%
P/NAPS 0.94 0.89 0.87 0.94 0.84 1.04 1.06 -7.67%

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