[ALCOM] YoY Annualized Quarter Result on 31-Dec-2012 [#3]

Stock
[ALCOM] ALCOM GROUP BERHAD
Announcement Date
21-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
31-Dec-2012 [#3]
Profit Trend
QoQ- -124.66%
YoY- -377.87%
Quarter Report
Latest QR
Upcoming QR
ALCOM's Result
ALCOM's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 279,654 269,198 259,209 281,754 276,632 286,618 238,865 2.66%
PBT 4,188 -5,800 -3,562 -6,678 2,718 4,590 6,113 -6.10%
Tax -1,329 556 453 702 -568 -972 -433 20.54%
NP 2,858 -5,244 -3,109 -5,976 2,150 3,618 5,680 -10.81%
-
NP to SH 2,858 -5,244 -3,109 -5,976 2,150 3,618 5,680 -10.81%
-
Tax Rate 31.73% - - - 20.90% 21.18% 7.08% -
Total Cost 276,796 274,442 262,318 287,730 274,481 283,000 233,185 2.89%
-
Net Worth 169,402 168,178 176,224 177,164 186,475 189,318 191,832 -2.05%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div 8,823 8,828 - 8,814 13,225 13,239 17,639 -10.89%
Div Payout % 308.64% 0.00% - 0.00% 614.94% 365.85% 310.56% -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 169,402 168,178 176,224 177,164 186,475 189,318 191,832 -2.05%
NOSH 132,345 132,424 132,499 132,212 132,252 132,390 132,298 0.00%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 1.02% -1.95% -1.20% -2.12% 0.78% 1.26% 2.38% -
ROE 1.69% -3.12% -1.76% -3.37% 1.15% 1.91% 2.96% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 211.31 203.29 195.63 213.11 209.17 216.50 180.55 2.65%
EPS 2.16 -3.96 -2.35 -4.52 1.63 2.73 4.29 -10.80%
DPS 6.67 6.67 0.00 6.67 10.00 10.00 13.33 -10.89%
NAPS 1.28 1.27 1.33 1.34 1.41 1.43 1.45 -2.05%
Adjusted Per Share Value based on latest NOSH - 132,436
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 207.73 199.96 192.54 209.29 205.49 212.90 177.43 2.66%
EPS 2.12 -3.90 -2.31 -4.44 1.60 2.69 4.22 -10.83%
DPS 6.55 6.56 0.00 6.55 9.82 9.83 13.10 -10.90%
NAPS 1.2583 1.2493 1.309 1.316 1.3852 1.4063 1.425 -2.05%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 0.72 0.68 0.635 0.68 0.85 0.93 1.08 -
P/RPS 0.34 0.33 0.32 0.32 0.41 0.43 0.60 -9.02%
P/EPS 33.33 -17.17 -27.06 -15.04 52.27 34.02 25.16 4.79%
EY 3.00 -5.82 -3.70 -6.65 1.91 2.94 3.98 -4.59%
DY 9.26 9.80 0.00 9.80 11.76 10.75 12.35 -4.68%
P/NAPS 0.56 0.54 0.48 0.51 0.60 0.65 0.74 -4.53%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 16/02/16 17/02/15 20/02/14 21/02/13 23/02/12 21/02/11 23/02/10 -
Price 0.68 0.76 0.635 0.70 0.86 0.96 1.02 -
P/RPS 0.32 0.37 0.32 0.33 0.41 0.44 0.56 -8.90%
P/EPS 31.48 -19.19 -27.06 -15.49 52.88 35.12 23.76 4.79%
EY 3.18 -5.21 -3.70 -6.46 1.89 2.85 4.21 -4.56%
DY 9.80 8.77 0.00 9.52 11.63 10.42 13.07 -4.68%
P/NAPS 0.53 0.60 0.48 0.52 0.61 0.67 0.70 -4.52%

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