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

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
TTM Result
Revenue	395,504	397,530	390,423	391,654	373,708	358,053	342,738	9.98%
YoY %	-0.51%	1.82%	-0.31%	4.80%	4.37%	4.47%	-	-
Horiz. %	115.40%	115.99%	113.91%	114.27%	109.04%	104.47%	100.00%	-
PBT	19,058	17,727	14,423	14,145	17,453	19,953	22,156	-9.52%
YoY %	7.51%	22.91%	1.97%	-18.95%	-12.53%	-9.94%	-	-
Horiz. %	86.02%	80.01%	65.10%	63.84%	78.77%	90.06%	100.00%	-
Tax	-4,917	-3,944	-3,433	-2,856	-3,487	-4,644	-4,733	2.56%
YoY %	-24.67%	-14.88%	-20.20%	18.10%	24.91%	1.88%	-	-
Horiz. %	103.89%	83.33%	72.53%	60.34%	73.67%	98.12%	100.00%	-
NP	14,141	13,783	10,990	11,289	13,966	15,309	17,423	-12.95%
YoY %	2.60%	25.41%	-2.65%	-19.17%	-8.77%	-12.13%	-	-
Horiz. %	81.16%	79.11%	63.08%	64.79%	80.16%	87.87%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	14,141	13,783	10,990	11,289	13,966	14,654	16,417	-9.44%
YoY %	2.60%	25.41%	-2.65%	-19.17%	-4.69%	-10.74%	-	-
Horiz. %	86.14%	83.96%	66.94%	68.76%	85.07%	89.26%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	25.80%	22.25%	23.80%	20.19%	19.98%	23.27%	21.36%	-
YoY %	15.96%	-6.51%	17.88%	1.05%	-14.14%	8.94%	-	-
Horiz. %	120.79%	104.17%	111.42%	94.52%	93.54%	108.94%	100.00%	-
Total Cost	381,363	383,747	379,433	380,365	359,742	342,744	325,315	11.14%
YoY %	-0.62%	1.14%	-0.25%	5.73%	4.96%	5.36%	-	-
Horiz. %	117.23%	117.96%	116.64%	116.92%	110.58%	105.36%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	214,603	212,153	206,448	208,984	205,476	210,418	212,777	0.56%
YoY %	1.15%	2.76%	-1.21%	1.71%	-2.35%	-1.11%	-	-
Horiz. %	100.86%	99.71%	97.03%	98.22%	96.57%	98.89%	100.00%	-

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
Dividend
Div	9,983	19,990	19,990	29,964	19,993	13,314	13,314	-17.42%
YoY %	-50.06%	0.00%	-33.29%	49.87%	50.17%	0.00%	-	-
Horiz. %	74.98%	150.14%	150.14%	225.06%	150.17%	100.00%	100.00%	-
Div Payout %	70.60%	145.04%	181.90%	265.43%	143.16%	90.86%	81.10%	-
YoY %	-51.32%	-20.26%	-31.47%	85.41%	57.56%	12.03%	-	-
Horiz. %	87.05%	178.84%	224.29%	327.29%	176.52%	112.03%	100.00%	-

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
Equity
Net Worth	214,603	212,153	206,448	208,984	205,476	210,418	212,777	0.56%
YoY %	1.15%	2.76%	-1.21%	1.71%	-2.35%	-1.11%	-	-
Horiz. %	100.86%	99.71%	97.03%	98.22%	96.57%	98.89%	100.00%	-
NOSH	133,294	133,430	133,192	133,111	133,426	133,176	132,985	0.15%
YoY %	-0.10%	0.18%	0.06%	-0.24%	0.19%	0.14%	-	-
Horiz. %	100.23%	100.33%	100.16%	100.09%	100.33%	100.14%	100.00%	-

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
Ratio Analysis
NP Margin	3.58%	3.47%	2.81%	2.88%	3.74%	4.28%	5.08%	-
YoY %	3.17%	23.49%	-2.43%	-22.99%	-12.62%	-15.75%	-	-
Horiz. %	70.47%	68.31%	55.31%	56.69%	73.62%	84.25%	100.00%	-
ROE	6.59%	6.50%	5.32%	5.40%	6.80%	6.96%	7.72%	-
YoY %	1.38%	22.18%	-1.48%	-20.59%	-2.30%	-9.84%	-	-
Horiz. %	85.36%	84.20%	68.91%	69.95%	88.08%	90.16%	100.00%	-

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
Per Share
RPS	296.72	297.93	293.13	294.23	280.09	268.86	257.73	9.81%
YoY %	-0.41%	1.64%	-0.37%	5.05%	4.18%	4.32%	-	-
Horiz. %	115.13%	115.60%	113.74%	114.16%	108.68%	104.32%	100.00%	-
EPS	10.61	10.33	8.25	8.48	10.47	11.00	12.34	-9.55%
YoY %	2.71%	25.21%	-2.71%	-19.01%	-4.82%	-10.86%	-	-
Horiz. %	85.98%	83.71%	66.86%	68.72%	84.85%	89.14%	100.00%	-
DPS	7.50	15.00	15.00	22.50	15.00	10.00	10.00	-17.40%
YoY %	-50.00%	0.00%	-33.33%	50.00%	50.00%	0.00%	-	-
Horiz. %	75.00%	150.00%	150.00%	225.00%	150.00%	100.00%	100.00%	-
NAPS	1.61	1.59	1.55	1.57	1.54	1.58	1.60	0.41%
YoY %	1.26%	2.58%	-1.27%	1.95%	-2.53%	-1.25%	-	-
Horiz. %	100.63%	99.38%	96.88%	98.12%	96.25%	98.75%	100.00%	-

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
Adjusted Per Share Value based on latest NOSH - 133,111
RPS	294.42	295.93	290.64	291.56	278.20	266.55	255.14	9.98%
YoY %	-0.51%	1.82%	-0.32%	4.80%	4.37%	4.47%	-	-
Horiz. %	115.40%	115.99%	113.91%	114.27%	109.04%	104.47%	100.00%	-
EPS	10.53	10.26	8.18	8.40	10.40	10.91	12.22	-9.42%
YoY %	2.63%	25.43%	-2.62%	-19.23%	-4.67%	-10.72%	-	-
Horiz. %	86.17%	83.96%	66.94%	68.74%	85.11%	89.28%	100.00%	-
DPS	7.43	14.88	14.88	22.31	14.88	9.91	9.91	-17.42%
YoY %	-50.07%	0.00%	-33.30%	49.93%	50.15%	0.00%	-	-
Horiz. %	74.97%	150.15%	150.15%	225.13%	150.15%	100.00%	100.00%	-
NAPS	1.5976	1.5793	1.5369	1.5557	1.5296	1.5664	1.584	0.57%
YoY %	1.16%	2.76%	-1.21%	1.71%	-2.35%	-1.11%	-	-
Horiz. %	100.86%	99.70%	97.03%	98.21%	96.57%	98.89%	100.00%	-

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/07	28/09/07	29/06/07	30/03/07	29/12/06	29/09/06	30/06/06	-
Price	1.25	1.27	1.30	1.36	1.35	1.35	1.49	-
P/RPS	0.42	0.43	0.44	0.46	0.48	0.50	0.58	-19.31%
YoY %	-2.33%	-2.27%	-4.35%	-4.17%	-4.00%	-13.79%	-	-
Horiz. %	72.41%	74.14%	75.86%	79.31%	82.76%	86.21%	100.00%	-
P/EPS	11.78	12.29	15.76	16.04	12.90	12.27	12.07	-1.60%
YoY %	-4.15%	-22.02%	-1.75%	24.34%	5.13%	1.66%	-	-
Horiz. %	97.60%	101.82%	130.57%	132.89%	106.88%	101.66%	100.00%	-
EY	8.49	8.13	6.35	6.24	7.75	8.15	8.29	1.59%
YoY %	4.43%	28.03%	1.76%	-19.48%	-4.91%	-1.69%	-	-
Horiz. %	102.41%	98.07%	76.60%	75.27%	93.49%	98.31%	100.00%	-
DY	6.00	11.81	11.54	16.54	11.11	7.41	6.71	-7.16%
YoY %	-49.20%	2.34%	-30.23%	48.87%	49.93%	10.43%	-	-
Horiz. %	89.42%	176.01%	171.98%	246.50%	165.57%	110.43%	100.00%	-
P/NAPS	0.78	0.80	0.84	0.87	0.88	0.85	0.93	-11.03%
YoY %	-2.50%	-4.76%	-3.45%	-1.14%	3.53%	-8.60%	-	-
Horiz. %	83.87%	86.02%	90.32%	93.55%	94.62%	91.40%	100.00%	-

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
Price Multiplier on Announcement Date
Date	26/02/08	27/11/07	28/08/07	31/05/07	26/02/07	28/11/06	17/08/06	-
Price	1.06	1.20	1.30	1.28	1.45	1.40	1.39	-
P/RPS	0.36	0.40	0.44	0.44	0.52	0.52	0.54	-23.62%
YoY %	-10.00%	-9.09%	0.00%	-15.38%	0.00%	-3.70%	-	-
Horiz. %	66.67%	74.07%	81.48%	81.48%	96.30%	96.30%	100.00%	-
P/EPS	9.99	11.62	15.76	15.09	13.85	12.72	11.26	-7.64%
YoY %	-14.03%	-26.27%	4.44%	8.95%	8.88%	12.97%	-	-
Horiz. %	88.72%	103.20%	139.96%	134.01%	123.00%	112.97%	100.00%	-
EY	10.01	8.61	6.35	6.63	7.22	7.86	8.88	8.28%
YoY %	16.26%	35.59%	-4.22%	-8.17%	-8.14%	-11.49%	-	-
Horiz. %	112.73%	96.96%	71.51%	74.66%	81.31%	88.51%	100.00%	-
DY	7.08	12.50	11.54	17.58	10.34	7.14	7.19	-1.01%
YoY %	-43.36%	8.32%	-34.36%	70.02%	44.82%	-0.70%	-	-
Horiz. %	98.47%	173.85%	160.50%	244.51%	143.81%	99.30%	100.00%	-
P/NAPS	0.66	0.75	0.84	0.82	0.94	0.89	0.87	-16.77%
YoY %	-12.00%	-10.71%	2.44%	-12.77%	5.62%	2.30%	-	-
Horiz. %	75.86%	86.21%	96.55%	94.25%	108.05%	102.30%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos