[ALCOM] YoY TTM Result on 31-Dec-2012 [#3]

Stock
[ALCOM] ALCOM GROUP BERHAD
Announcement Date
21-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
31-Dec-2012 [#3]
Profit Trend
QoQ- -113.67%
YoY- -187.32%
Quarter Report
Latest QR
Upcoming QR
ALCOM's Result
ALCOM's Financial Summary
View:
Show?
TTM Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 287,554 266,637 271,390 278,427 289,176 289,826 221,086 4.47%
PBT 6,528 -4,199 -1,542 -4,186 6,574 5,643 -6,392 -
Tax -1,928 790 764 -222 -1,526 -1,500 2,127 -
NP 4,600 -3,409 -778 -4,408 5,048 4,143 -4,265 -
-
NP to SH 4,439 -3,409 -778 -4,408 5,048 4,143 -4,265 -
-
Tax Rate 29.53% - - - 23.21% 26.58% - -
Total Cost 282,954 270,046 272,168 282,835 284,128 285,683 225,351 3.86%
-
Net Worth 169,286 167,741 175,560 177,465 186,536 187,161 192,203 -2.09%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div 6,578 6,588 - 13,234 9,922 9,910 20,808 -17.45%
Div Payout % 148.21% 0.00% - 0.00% 196.56% 239.22% 0.00% -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 169,286 167,741 175,560 177,465 186,536 187,161 192,203 -2.09%
NOSH 132,255 132,080 131,999 132,436 132,252 130,882 132,554 -0.03%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 1.60% -1.28% -0.29% -1.58% 1.75% 1.43% -1.93% -
ROE 2.62% -2.03% -0.44% -2.48% 2.71% 2.21% -2.22% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 217.42 201.88 205.60 210.23 218.58 221.44 166.79 4.51%
EPS 3.36 -2.58 -0.59 -3.33 3.82 3.17 -3.22 -
DPS 4.97 5.00 0.00 9.99 7.50 7.50 15.70 -17.43%
NAPS 1.28 1.27 1.33 1.34 1.41 1.43 1.45 -2.05%
Adjusted Per Share Value based on latest NOSH - 132,436
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 214.06 198.49 202.03 207.27 215.27 215.76 164.58 4.47%
EPS 3.30 -2.54 -0.58 -3.28 3.76 3.08 -3.17 -
DPS 4.90 4.90 0.00 9.85 7.39 7.38 15.49 -17.44%
NAPS 1.2602 1.2487 1.3069 1.3211 1.3886 1.3933 1.4308 -2.09%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 0.72 0.68 0.635 0.68 0.85 0.93 1.08 -
P/RPS 0.33 0.34 0.31 0.32 0.39 0.42 0.65 -10.67%
P/EPS 21.45 -26.35 -107.74 -20.43 22.28 29.38 -33.57 -
EY 4.66 -3.80 -0.93 -4.89 4.49 3.40 -2.98 -
DY 6.91 7.35 0.00 14.70 8.82 8.06 14.54 -11.65%
P/NAPS 0.56 0.54 0.48 0.51 0.60 0.65 0.74 -4.53%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 16/02/16 17/02/15 20/02/14 21/02/13 23/02/12 21/02/11 23/02/10 -
Price 0.68 0.76 0.635 0.70 0.86 0.96 1.02 -
P/RPS 0.31 0.38 0.31 0.33 0.39 0.43 0.61 -10.66%
P/EPS 20.26 -29.45 -107.74 -21.03 22.54 30.33 -31.70 -
EY 4.94 -3.40 -0.93 -4.75 4.44 3.30 -3.15 -
DY 7.32 6.58 0.00 14.28 8.72 7.81 15.39 -11.64%
P/NAPS 0.53 0.60 0.48 0.52 0.61 0.67 0.70 -4.52%

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