[ALCOM] YoY Cumulative Quarter Result on 30-Sep-2008 [#2]

Stock
[ALCOM] ALCOM GROUP BERHAD
Announcement Date
25-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
30-Sep-2008 [#2]
Profit Trend
QoQ- 47.39%
YoY- -22.64%
Quarter Report
Latest QR
Upcoming QR
ALCOM's Result
ALCOM's Financial Summary
View:
Show?
Cumulative Result
30/09/11 30/09/10 30/09/09 30/09/08 30/06/06 30/06/05 30/06/04 CAGR
Revenue 145,645 145,008 112,757 192,981 195,685 169,736 142,363 0.31%
PBT 3,202 2,944 2,753 12,205 12,594 12,576 10,525 -15.12%
Tax -782 -675 -932 -3,018 -2,800 -2,371 -3,476 -18.58%
NP 2,420 2,269 1,821 9,187 9,794 10,205 7,049 -13.70%
-
NP to SH 2,420 2,269 1,821 9,187 9,794 7,809 7,049 -13.70%
-
Tax Rate 24.42% 22.93% 33.85% 24.73% 22.23% 18.85% 33.03% -
Total Cost 143,225 142,739 110,936 183,794 185,891 159,531 135,314 0.78%
-
Net Worth 187,781 187,324 188,697 214,595 212,913 205,849 188,765 -0.07%
Dividend
30/09/11 30/09/10 30/09/09 30/09/08 30/06/06 30/06/05 30/06/04 CAGR
Div 9,918 9,893 13,195 9,934 - 9,960 6,600 5.77%
Div Payout % 409.84% 436.05% 724.64% 108.14% - 127.55% 93.63% -
Equity
30/09/11 30/09/10 30/09/09 30/09/08 30/06/06 30/06/05 30/06/04 CAGR
Net Worth 187,781 187,324 188,697 214,595 212,913 205,849 188,765 -0.07%
NOSH 132,240 131,918 131,956 132,466 133,070 132,806 132,003 0.02%
Ratio Analysis
30/09/11 30/09/10 30/09/09 30/09/08 30/06/06 30/06/05 30/06/04 CAGR
NP Margin 1.66% 1.56% 1.61% 4.76% 5.00% 6.01% 4.95% -
ROE 1.29% 1.21% 0.97% 4.28% 4.60% 3.79% 3.73% -
Per Share
30/09/11 30/09/10 30/09/09 30/09/08 30/06/06 30/06/05 30/06/04 CAGR
RPS 110.14 109.92 85.45 145.68 147.05 127.81 107.85 0.29%
EPS 1.83 1.72 1.38 6.95 7.36 5.88 5.34 -13.72%
DPS 7.50 7.50 10.00 7.50 0.00 7.50 5.00 5.74%
NAPS 1.42 1.42 1.43 1.62 1.60 1.55 1.43 -0.09%
Adjusted Per Share Value based on latest NOSH - 132,466
30/09/11 30/09/10 30/09/09 30/09/08 30/06/06 30/06/05 30/06/04 CAGR
RPS 108.42 107.95 83.94 143.66 145.67 126.36 105.98 0.31%
EPS 1.80 1.69 1.36 6.84 7.29 5.81 5.25 -13.71%
DPS 7.38 7.37 9.82 7.40 0.00 7.41 4.91 5.77%
NAPS 1.3979 1.3945 1.4047 1.5975 1.585 1.5324 1.4052 -0.07%
Price Multiplier on Financial Quarter End Date
30/09/11 30/09/10 30/09/09 30/09/08 30/06/06 30/06/05 30/06/04 CAGR
Date 30/09/11 30/09/10 30/09/09 30/09/08 30/06/06 30/06/05 30/06/04 -
Price 0.85 0.93 1.06 1.00 1.49 1.62 1.20 -
P/RPS 0.77 0.85 1.24 0.69 1.01 1.27 1.11 -4.91%
P/EPS 46.45 54.07 76.81 14.42 20.24 27.55 22.47 10.52%
EY 2.15 1.85 1.30 6.94 4.94 3.63 4.45 -9.54%
DY 8.82 8.06 9.43 7.50 0.00 4.63 4.17 10.87%
P/NAPS 0.60 0.65 0.74 0.62 0.93 1.05 0.84 -4.53%
Price Multiplier on Announcement Date
30/09/11 30/09/10 30/09/09 30/09/08 30/06/06 30/06/05 30/06/04 CAGR
Date 30/11/11 30/11/10 26/11/09 25/11/08 17/08/06 29/08/05 26/08/04 -
Price 0.86 0.91 1.09 0.83 1.39 1.65 1.31 -
P/RPS 0.78 0.83 1.28 0.57 0.95 1.29 1.21 -5.87%
P/EPS 46.99 52.91 78.99 11.97 18.89 28.06 24.53 9.37%
EY 2.13 1.89 1.27 8.36 5.29 3.56 4.08 -8.56%
DY 8.72 8.24 9.17 9.04 0.00 4.55 3.82 12.04%
P/NAPS 0.61 0.64 0.76 0.51 0.87 1.06 0.92 -5.50%

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