[ALCOM] YoY Cumulative Quarter Result on 31-Dec-2008 [#3]

	31/12/11	31/12/10	31/12/09	31/12/08	30/09/05	30/09/04	30/09/03	CAGR
Cumulative Result
Revenue	207,474	214,964	179,149	260,956	245,326	210,082	202,661	0.28%
YoY %	-3.48%	19.99%	-31.35%	6.37%	16.78%	3.66%	-	-
Horiz. %	102.37%	106.07%	88.40%	128.76%	121.05%	103.66%	100.00%	-
PBT	2,039	3,443	4,585	9,982	17,839	39,798	-6,718	-
YoY %	-40.78%	-24.91%	-54.07%	-44.04%	-55.18%	692.41%	-	-
Horiz. %	-30.35%	-51.25%	-68.25%	-148.59%	-265.54%	-592.41%	100.00%	-
Tax	-426	-729	-325	-2,095	-3,256	-5,656	-2,327	-18.58%
YoY %	41.56%	-124.31%	84.49%	35.66%	42.43%	-143.06%	-	-
Horiz. %	18.31%	31.33%	13.97%	90.03%	139.92%	243.06%	100.00%	-
NP	1,613	2,714	4,260	7,887	14,583	34,142	-9,045	-
YoY %	-40.57%	-36.29%	-45.99%	-45.92%	-57.29%	477.47%	-	-
Horiz. %	-17.83%	-30.01%	-47.10%	-87.20%	-161.23%	-377.47%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	1,613	2,714	4,260	7,887	11,836	34,142	-8,094	-
YoY %	-40.57%	-36.29%	-45.99%	-33.36%	-65.33%	521.82%	-	-
Horiz. %	-19.93%	-33.53%	-52.63%	-97.44%	-146.23%	-421.82%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	20.89%	21.17%	7.09%	20.99%	18.25%	14.21%	-	-
YoY %	-1.32%	198.59%	-66.22%	15.01%	28.43%	0.00%	-	-
Horiz. %	147.01%	148.98%	49.89%	147.71%	128.43%	100.00%	-	-
Total Cost	205,861	212,250	174,889	253,069	230,743	175,940	211,706	-0.33%
YoY %	-3.01%	21.36%	-30.89%	9.68%	31.15%	-16.89%	-	-
Horiz. %	97.24%	100.26%	82.61%	119.54%	108.99%	83.11%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	186,475	189,318	191,832	213,571	209,886	218,618	184,861	0.10%
YoY %	-1.50%	-1.31%	-10.18%	1.76%	-3.99%	18.26%	-	-
Horiz. %	100.87%	102.41%	103.77%	115.53%	113.54%	118.26%	100.00%	-

	31/12/11	31/12/10	31/12/09	31/12/08	30/09/05	30/09/04	30/09/03	CAGR
Dividend
Div	9,918	9,929	13,229	9,948	9,962	21,156	6,602	5.05%
YoY %	-0.11%	-24.95%	32.98%	-0.14%	-52.91%	220.45%	-	-
Horiz. %	150.23%	150.39%	200.38%	150.68%	150.89%	320.45%	100.00%	-
Div Payout %	614.93%	365.85%	310.56%	126.14%	84.18%	61.97%	0.00%	-
YoY %	68.08%	17.80%	146.20%	49.85%	35.84%	0.00%	-	-
Horiz. %	992.30%	590.37%	501.15%	203.55%	135.84%	100.00%	-	-

	31/12/11	31/12/10	31/12/09	31/12/08	30/09/05	30/09/04	30/09/03	CAGR
Equity
Net Worth	186,475	189,318	191,832	213,571	209,886	218,618	184,861	0.10%
YoY %	-1.50%	-1.31%	-10.18%	1.76%	-3.99%	18.26%	-	-
Horiz. %	100.87%	102.41%	103.77%	115.53%	113.54%	118.26%	100.00%	-
NOSH	132,252	132,390	132,298	132,653	132,839	141,044	132,043	0.01%
YoY %	-0.10%	0.07%	-0.27%	-0.14%	-5.82%	6.82%	-	-
Horiz. %	100.16%	100.26%	100.19%	100.46%	100.60%	106.82%	100.00%	-

	31/12/11	31/12/10	31/12/09	31/12/08	30/09/05	30/09/04	30/09/03	CAGR
Ratio Analysis
NP Margin	0.78%	1.26%	2.38%	3.02%	5.94%	16.25%	-4.46%	-
YoY %	-38.10%	-47.06%	-21.19%	-49.16%	-63.45%	464.35%	-	-
Horiz. %	-17.49%	-28.25%	-53.36%	-67.71%	-133.18%	-364.35%	100.00%	-
ROE	0.86%	1.43%	2.22%	3.69%	5.64%	15.62%	-4.38%	-
YoY %	-39.86%	-35.59%	-39.84%	-34.57%	-63.89%	456.62%	-	-
Horiz. %	-19.63%	-32.65%	-50.68%	-84.25%	-128.77%	-356.62%	100.00%	-

	31/12/11	31/12/10	31/12/09	31/12/08	30/09/05	30/09/04	30/09/03	CAGR
Per Share
RPS	156.88	162.37	135.41	196.72	184.68	148.95	153.48	0.26%
YoY %	-3.38%	19.91%	-31.17%	6.52%	23.99%	-2.95%	-	-
Horiz. %	102.22%	105.79%	88.23%	128.17%	120.33%	97.05%	100.00%	-
EPS	1.22	2.05	3.22	5.96	8.91	25.86	-6.85	-
YoY %	-40.49%	-36.34%	-45.97%	-33.11%	-65.55%	477.52%	-	-
Horiz. %	-17.81%	-29.93%	-47.01%	-87.01%	-130.07%	-377.52%	100.00%	-
DPS	7.50	7.50	10.00	7.50	7.50	15.00	5.00	5.03%
YoY %	0.00%	-25.00%	33.33%	0.00%	-50.00%	200.00%	-	-
Horiz. %	150.00%	150.00%	200.00%	150.00%	150.00%	300.00%	100.00%	-
NAPS	1.41	1.43	1.45	1.61	1.58	1.55	1.40	0.08%
YoY %	-1.40%	-1.38%	-9.94%	1.90%	1.94%	10.71%	-	-
Horiz. %	100.71%	102.14%	103.57%	115.00%	112.86%	110.71%	100.00%	-

	31/12/11	31/12/10	31/12/09	31/12/08	30/09/05	30/09/04	30/09/03	CAGR
Adjusted Per Share Value based on latest NOSH - 132,653
RPS	154.45	160.03	133.36	194.26	182.63	156.39	150.87	0.28%
YoY %	-3.49%	20.00%	-31.35%	6.37%	16.78%	3.66%	-	-
Horiz. %	102.37%	106.07%	88.39%	128.76%	121.05%	103.66%	100.00%	-
EPS	1.20	2.02	3.17	5.87	8.81	25.42	-6.03	-
YoY %	-40.59%	-36.28%	-46.00%	-33.37%	-65.34%	521.56%	-	-
Horiz. %	-19.90%	-33.50%	-52.57%	-97.35%	-146.10%	-421.56%	100.00%	-
DPS	7.38	7.39	9.85	7.41	7.42	15.75	4.91	5.05%
YoY %	-0.14%	-24.97%	32.93%	-0.13%	-52.89%	220.77%	-	-
Horiz. %	150.31%	150.51%	200.61%	150.92%	151.12%	320.77%	100.00%	-
NAPS	1.3882	1.4093	1.4281	1.5899	1.5625	1.6275	1.3762	0.10%
YoY %	-1.50%	-1.32%	-10.18%	1.75%	-3.99%	18.26%	-	-
Horiz. %	100.87%	102.41%	103.77%	115.53%	113.54%	118.26%	100.00%	-

	31/12/11	31/12/10	31/12/09	31/12/08	30/09/05	30/09/04	30/09/03	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/12/11	30/12/10	31/12/09	31/12/08	30/09/05	30/09/04	30/09/03	-
Price	0.85	0.93	1.08	0.81	1.59	1.47	1.15	-
P/RPS	0.54	0.57	0.80	0.41	0.86	0.99	0.75	-3.90%
YoY %	-5.26%	-28.75%	95.12%	-52.33%	-13.13%	32.00%	-	-
Horiz. %	72.00%	76.00%	106.67%	54.67%	114.67%	132.00%	100.00%	-
P/EPS	69.69	45.37	33.54	13.62	17.85	6.07	-18.76	-
YoY %	53.60%	35.27%	146.26%	-23.70%	194.07%	132.36%	-	-
Horiz. %	-371.48%	-241.84%	-178.78%	-72.60%	-95.15%	-32.36%	100.00%	-
EY	1.43	2.20	2.98	7.34	5.60	16.47	-5.33	-
YoY %	-35.00%	-26.17%	-59.40%	31.07%	-66.00%	409.01%	-	-
Horiz. %	-26.83%	-41.28%	-55.91%	-137.71%	-105.07%	-309.01%	100.00%	-
DY	8.82	8.06	9.26	9.26	4.72	10.20	4.35	8.93%
YoY %	9.43%	-12.96%	0.00%	96.19%	-53.73%	134.48%	-	-
Horiz. %	202.76%	185.29%	212.87%	212.87%	108.51%	234.48%	100.00%	-
P/NAPS	0.60	0.65	0.74	0.50	1.01	0.95	0.82	-3.71%
YoY %	-7.69%	-12.16%	48.00%	-50.50%	6.32%	15.85%	-	-
Horiz. %	73.17%	79.27%	90.24%	60.98%	123.17%	115.85%	100.00%	-

	31/12/11	31/12/10	31/12/09	31/12/08	30/09/05	30/09/04	30/09/03	CAGR
Price Multiplier on Announcement Date
Date	23/02/12	21/02/11	23/02/10	24/02/09	24/11/05	25/11/04	27/11/03	-
Price	0.86	0.96	1.02	0.80	1.64	1.60	1.25	-
P/RPS	0.55	0.59	0.75	0.41	0.89	1.07	0.81	-4.57%
YoY %	-6.78%	-21.33%	82.93%	-53.93%	-16.82%	32.10%	-	-
Horiz. %	67.90%	72.84%	92.59%	50.62%	109.88%	132.10%	100.00%	-
P/EPS	70.51	46.83	31.68	13.46	18.41	6.61	-20.39	-
YoY %	50.57%	47.82%	135.36%	-26.89%	178.52%	132.42%	-	-
Horiz. %	-345.81%	-229.67%	-155.37%	-66.01%	-90.29%	-32.42%	100.00%	-
EY	1.42	2.14	3.16	7.43	5.43	15.13	-4.90	-
YoY %	-33.64%	-32.28%	-57.47%	36.83%	-64.11%	408.78%	-	-
Horiz. %	-28.98%	-43.67%	-64.49%	-151.63%	-110.82%	-308.78%	100.00%	-
DY	8.72	7.81	9.80	9.38	4.57	9.38	4.00	9.89%
YoY %	11.65%	-20.31%	4.48%	105.25%	-51.28%	134.50%	-	-
Horiz. %	218.00%	195.25%	245.00%	234.50%	114.25%	234.50%	100.00%	-
P/NAPS	0.61	0.67	0.70	0.50	1.04	1.03	0.89	-4.47%
YoY %	-8.96%	-4.29%	40.00%	-51.92%	0.97%	15.73%	-	-
Horiz. %	68.54%	75.28%	78.65%	56.18%	116.85%	115.73%	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