[ALCOM] YoY TTM Result on 30-Jun-2004 [#2]

Stock
[ALCOM] ALCOM GROUP BERHAD
Announcement Date
26-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- 289.59%
YoY- 585.29%
Quarter Report
Latest QR
Upcoming QR
ALCOM's Result
ALCOM's Financial Summary
View:
Show?
TTM Result
30/09/08 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Revenue 379,135 342,738 303,501 275,667 264,870 266,688 304,913 3.04%
PBT 20,731 22,156 45,699 17,199 3,912 11,680 6,281 17.88%
Tax -5,206 -4,733 -5,955 -5,979 -6,224 -4,123 -282 49.44%
NP 15,525 17,423 39,744 11,220 -2,312 7,557 5,999 13.99%
-
NP to SH 15,525 16,417 38,454 11,220 -2,312 7,557 4,049 20.34%
-
Tax Rate 25.11% 21.36% 13.03% 34.76% 159.10% 35.30% 4.49% -
Total Cost 363,610 325,315 263,757 264,447 267,182 259,131 298,914 2.73%
-
Net Worth 214,595 212,777 205,769 188,459 198,557 219,186 216,418 -0.11%
Dividend
30/09/08 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Div 16,588 13,314 23,406 6,589 6,618 - 6,623 13.48%
Div Payout % 106.85% 81.10% 60.87% 58.73% 0.00% - 163.58% -
Equity
30/09/08 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Net Worth 214,595 212,777 205,769 188,459 198,557 219,186 216,418 -0.11%
NOSH 132,466 132,985 132,754 131,790 132,371 132,040 131,162 0.13%
Ratio Analysis
30/09/08 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
NP Margin 4.09% 5.08% 13.10% 4.07% -0.87% 2.83% 1.97% -
ROE 7.23% 7.72% 18.69% 5.95% -1.16% 3.45% 1.87% -
Per Share
30/09/08 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 286.21 257.73 228.62 209.17 200.10 201.98 232.47 2.90%
EPS 11.72 12.34 28.97 8.51 -1.75 5.72 3.09 20.16%
DPS 12.50 10.00 17.50 5.00 5.00 0.00 5.00 13.45%
NAPS 1.62 1.60 1.55 1.43 1.50 1.66 1.65 -0.25%
Adjusted Per Share Value based on latest NOSH - 131,790
30/09/08 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 281.63 254.59 225.44 204.77 196.75 198.10 226.49 3.04%
EPS 11.53 12.19 28.56 8.33 -1.72 5.61 3.01 20.32%
DPS 12.32 9.89 17.39 4.89 4.92 0.00 4.92 13.48%
NAPS 1.594 1.5805 1.5285 1.3999 1.4749 1.6281 1.6076 -0.11%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 30/09/08 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 -
Price 1.00 1.49 1.62 1.20 1.19 1.21 1.10 -
P/RPS 0.35 0.58 0.71 0.57 0.59 0.60 0.47 -3.98%
P/EPS 8.53 12.07 5.59 14.10 -68.13 21.14 35.63 -17.87%
EY 11.72 8.29 17.88 7.09 -1.47 4.73 2.81 21.74%
DY 12.50 6.71 10.80 4.17 4.20 0.00 4.55 14.94%
P/NAPS 0.62 0.93 1.05 0.84 0.79 0.73 0.67 -1.06%
Price Multiplier on Announcement Date
30/09/08 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 25/11/08 17/08/06 29/08/05 26/08/04 29/08/03 22/08/02 27/08/01 -
Price 0.83 1.39 1.65 1.31 1.24 1.25 1.09 -
P/RPS 0.29 0.54 0.72 0.63 0.62 0.62 0.47 -6.43%
P/EPS 7.08 11.26 5.70 15.39 -71.00 21.84 35.31 -19.86%
EY 14.12 8.88 17.56 6.50 -1.41 4.58 2.83 24.79%
DY 15.06 7.19 10.61 3.82 4.03 0.00 4.59 17.78%
P/NAPS 0.51 0.87 1.06 0.92 0.83 0.75 0.66 -3.49%

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