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

Announcement Date
25-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
30-Sep-2008 [#2]
Profit Trend
QoQ- -11.93%
YoY- 12.64%
View:
Show?
TTM Result
30/09/11 30/09/10 30/09/09 30/09/08 30/06/06 30/06/05 30/06/04 CAGR
Revenue 297,303 286,262 222,669 379,135 342,738 303,501 275,667 1.04%
PBT 8,236 6,976 -10,447 20,731 22,156 45,699 17,199 -9.65%
Tax -1,936 -839 2,443 -5,206 -4,733 -5,955 -5,979 -14.39%
NP 6,300 6,137 -8,004 15,525 17,423 39,744 11,220 -7.64%
-
NP to SH 6,300 6,137 -8,004 15,525 16,417 38,454 11,220 -7.64%
-
Tax Rate 23.51% 12.03% - 25.11% 21.36% 13.03% 34.76% -
Total Cost 291,003 280,125 230,673 363,610 325,315 263,757 264,447 1.32%
-
Net Worth 191,699 187,642 189,583 214,595 212,777 205,769 188,459 0.23%
Dividend
30/09/11 30/09/10 30/09/09 30/09/08 30/06/06 30/06/05 30/06/04 CAGR
Div 9,816 9,910 20,808 16,588 13,314 23,406 6,589 5.64%
Div Payout % 155.81% 161.49% 0.00% 106.85% 81.10% 60.87% 58.73% -
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 191,699 187,642 189,583 214,595 212,777 205,769 188,459 0.23%
NOSH 135,000 132,142 132,575 132,466 132,985 132,754 131,790 0.33%
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 2.12% 2.14% -3.59% 4.09% 5.08% 13.10% 4.07% -
ROE 3.29% 3.27% -4.22% 7.23% 7.72% 18.69% 5.95% -
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 220.22 216.63 167.96 286.21 257.73 228.62 209.17 0.71%
EPS 4.67 4.64 -6.04 11.72 12.34 28.97 8.51 -7.93%
DPS 7.27 7.50 15.70 12.50 10.00 17.50 5.00 5.29%
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 220.84 212.64 165.40 281.63 254.59 225.44 204.77 1.04%
EPS 4.68 4.56 -5.95 11.53 12.19 28.56 8.33 -7.63%
DPS 7.29 7.36 15.46 12.32 9.89 17.39 4.89 5.65%
NAPS 1.424 1.3938 1.4082 1.594 1.5805 1.5285 1.3999 0.23%
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 0.39 0.43 0.63 0.35 0.58 0.71 0.57 -5.09%
P/EPS 18.21 20.02 -17.56 8.53 12.07 5.59 14.10 3.58%
EY 5.49 4.99 -5.70 11.72 8.29 17.88 7.09 -3.46%
DY 8.55 8.06 14.81 12.50 6.71 10.80 4.17 10.40%
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 0.39 0.42 0.65 0.29 0.54 0.72 0.63 -6.39%
P/EPS 18.43 19.59 -18.05 7.08 11.26 5.70 15.39 2.51%
EY 5.43 5.10 -5.54 14.12 8.88 17.56 6.50 -2.44%
DY 8.45 8.24 14.40 15.06 7.19 10.61 3.82 11.56%
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