[ALCOM] YoY TTM Result on 31-Dec-2009 [#3]

Stock
[ALCOM] ALCOM GROUP BERHAD
Announcement Date
23-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
31-Dec-2009 [#3]
Profit Trend
QoQ- 46.71%
YoY- -135.66%
Quarter Report
Latest QR
Upcoming QR
ALCOM's Result
ALCOM's Financial Summary
View:
Show?
TTM Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 30/09/05 30/09/04 CAGR
Revenue 278,427 289,176 289,826 221,086 362,018 311,372 280,071 -0.07%
PBT -4,186 6,574 5,643 -6,392 15,378 21,689 44,266 -
Tax -222 -1,526 -1,500 2,127 -3,419 -4,660 -7,345 -34.54%
NP -4,408 5,048 4,143 -4,265 11,959 17,029 36,921 -
-
NP to SH -4,408 5,048 4,143 -4,265 11,959 15,388 36,921 -
-
Tax Rate - 23.21% 26.58% - 22.23% 21.49% 16.59% -
Total Cost 282,835 284,128 285,683 225,351 350,059 294,343 243,150 1.84%
-
Net Worth 177,465 186,536 187,161 192,203 213,571 209,988 208,480 -1.93%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 30/09/05 30/09/04 CAGR
Div 13,234 9,922 9,910 20,808 16,588 9,956 20,039 -4.90%
Div Payout % 0.00% 196.56% 239.22% 0.00% 138.71% 64.70% 54.28% -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 30/09/05 30/09/04 CAGR
Net Worth 177,465 186,536 187,161 192,203 213,571 209,988 208,480 -1.93%
NOSH 132,436 132,252 130,882 132,554 132,653 132,904 134,503 -0.18%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 30/09/05 30/09/04 CAGR
NP Margin -1.58% 1.75% 1.43% -1.93% 3.30% 5.47% 13.18% -
ROE -2.48% 2.71% 2.21% -2.22% 5.60% 7.33% 17.71% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 30/09/05 30/09/04 CAGR
RPS 210.23 218.58 221.44 166.79 272.91 234.28 208.23 0.11%
EPS -3.33 3.82 3.17 -3.22 9.02 11.58 27.45 -
DPS 9.99 7.50 7.50 15.70 12.50 7.50 14.90 -4.72%
NAPS 1.34 1.41 1.43 1.45 1.61 1.58 1.55 -1.74%
Adjusted Per Share Value based on latest NOSH - 132,554
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 30/09/05 30/09/04 CAGR
RPS 207.27 215.27 215.76 164.58 269.50 231.79 208.49 -0.07%
EPS -3.28 3.76 3.08 -3.17 8.90 11.46 27.49 -
DPS 9.85 7.39 7.38 15.49 12.35 7.41 14.92 -4.90%
NAPS 1.3211 1.3886 1.3933 1.4308 1.5899 1.5632 1.552 -1.93%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 30/09/05 30/09/04 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 30/09/05 30/09/04 -
Price 0.68 0.85 0.93 1.08 0.81 1.59 1.47 -
P/RPS 0.32 0.39 0.42 0.65 0.30 0.68 0.71 -9.20%
P/EPS -20.43 22.28 29.38 -33.57 8.98 13.73 5.36 -
EY -4.89 4.49 3.40 -2.98 11.13 7.28 18.67 -
DY 14.70 8.82 8.06 14.54 15.43 4.72 10.14 4.59%
P/NAPS 0.51 0.60 0.65 0.74 0.50 1.01 0.95 -7.25%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 30/09/05 30/09/04 CAGR
Date 21/02/13 23/02/12 21/02/11 23/02/10 24/02/09 24/11/05 25/11/04 -
Price 0.70 0.86 0.96 1.02 0.80 1.64 1.60 -
P/RPS 0.33 0.39 0.43 0.61 0.29 0.70 0.77 -9.75%
P/EPS -21.03 22.54 30.33 -31.70 8.87 14.16 5.83 -
EY -4.75 4.44 3.30 -3.15 11.27 7.06 17.16 -
DY 14.28 8.72 7.81 15.39 15.63 4.57 9.31 5.31%
P/NAPS 0.52 0.61 0.67 0.70 0.50 1.04 1.03 -7.94%

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