[ALCOM] QoQ TTM Result on 31-Mar-2022 [#1]

Stock
[ALCOM] ALCOM GROUP BERHAD
Announcement Date
31-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Mar-2022 [#1]
Profit Trend
QoQ- 43.25%
YoY- 321.5%
Quarter Report
Latest QR
Upcoming QR
ALCOM's Result
ALCOM's Financial Summary
View:
Show?
TTM Result
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Revenue 975,958 947,104 822,195 712,464 599,011 525,321 465,919 63.49%
PBT 103,814 94,309 78,505 63,209 45,385 39,806 28,704 135.06%
Tax -25,984 -24,296 -19,977 -16,643 -12,858 -7,577 -5,493 180.99%
NP 77,830 70,013 58,528 46,566 32,527 32,229 23,211 123.53%
-
NP to SH 77,717 69,890 58,462 46,500 32,461 32,229 23,211 123.31%
-
Tax Rate 25.03% 25.76% 25.45% 26.33% 28.33% 19.03% 19.14% -
Total Cost 898,128 877,091 763,667 665,898 566,484 493,092 442,708 60.04%
-
Net Worth 229,706 212,242 197,466 177,316 155,823 145,077 138,360 40.07%
Dividend
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Div 3,358 3,358 3,358 3,358 3,358 - - -
Div Payout % 4.32% 4.81% 5.74% 7.22% 10.35% - - -
Equity
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Net Worth 229,706 212,242 197,466 177,316 155,823 145,077 138,360 40.07%
NOSH 134,331 134,331 134,331 134,331 134,331 134,331 134,331 0.00%
Ratio Analysis
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
NP Margin 7.97% 7.39% 7.12% 6.54% 5.43% 6.14% 4.98% -
ROE 33.83% 32.93% 29.61% 26.22% 20.83% 22.22% 16.78% -
Per Share
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 726.53 705.05 612.07 530.38 445.92 391.06 346.84 63.49%
EPS 57.85 52.03 43.52 34.62 24.16 23.99 17.28 123.29%
DPS 2.50 2.50 2.50 2.50 2.50 0.00 0.00 -
NAPS 1.71 1.58 1.47 1.32 1.16 1.08 1.03 40.07%
Adjusted Per Share Value based on latest NOSH - 134,331
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 724.95 703.52 610.74 529.23 444.95 390.21 346.09 63.49%
EPS 57.73 51.92 43.43 34.54 24.11 23.94 17.24 123.33%
DPS 2.49 2.49 2.49 2.49 2.49 0.00 0.00 -
NAPS 1.7063 1.5766 1.4668 1.3171 1.1575 1.0777 1.0278 40.07%
Price Multiplier on Financial Quarter End Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 -
Price 0.92 0.81 0.815 0.845 0.82 0.86 0.73 -
P/RPS 0.13 0.11 0.13 0.16 0.18 0.22 0.21 -27.30%
P/EPS 1.59 1.56 1.87 2.44 3.39 3.58 4.22 -47.74%
EY 62.89 64.23 53.40 40.97 29.47 27.90 23.67 91.49%
DY 2.72 3.09 3.07 2.96 3.05 0.00 0.00 -
P/NAPS 0.54 0.51 0.55 0.64 0.71 0.80 0.71 -16.63%
Price Multiplier on Announcement Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 28/02/23 29/11/22 26/08/22 31/05/22 21/02/22 30/11/21 24/08/21 -
Price 0.93 0.89 0.89 0.85 1.04 0.795 0.75 -
P/RPS 0.13 0.13 0.15 0.16 0.23 0.20 0.22 -29.51%
P/EPS 1.61 1.71 2.04 2.46 4.30 3.31 4.34 -48.27%
EY 62.21 58.46 48.90 40.72 23.24 30.18 23.04 93.55%
DY 2.69 2.81 2.81 2.94 2.40 0.00 0.00 -
P/NAPS 0.54 0.56 0.61 0.64 0.90 0.74 0.73 -18.16%

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