[ALCOM] QoQ Annualized Quarter Result on 30-Jun-2006 [#2]

Stock
[ALCOM] ALCOM GROUP BERHAD
Announcement Date
17-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- -3.47%
YoY- 25.42%
Quarter Report
Latest QR
Upcoming QR
ALCOM's Result
ALCOM's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 397,992 373,708 429,885 391,370 353,716 316,789 327,101 13.98%
PBT 13,920 17,453 23,481 25,188 27,152 22,138 23,785 -30.05%
Tax -4,336 -3,487 -5,394 -5,600 -6,860 -4,304 -4,341 -0.07%
NP 9,584 13,966 18,087 19,588 20,292 17,834 19,444 -37.62%
-
NP to SH 9,584 13,966 18,087 19,588 20,292 14,432 15,781 -28.30%
-
Tax Rate 31.15% 19.98% 22.97% 22.23% 25.27% 19.44% 18.25% -
Total Cost 388,408 359,742 411,798 371,782 333,424 298,955 307,657 16.82%
-
Net Worth 208,984 205,029 210,282 212,913 215,702 225,915 209,886 -0.28%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div 39,933 19,970 14,972 - - 13,289 13,283 108.44%
Div Payout % 416.67% 142.99% 82.78% - - 92.08% 84.18% -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 208,984 205,029 210,282 212,913 215,702 225,915 209,886 -0.28%
NOSH 133,111 133,136 133,090 133,070 133,149 132,891 132,839 0.13%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin 2.41% 3.74% 4.21% 5.00% 5.74% 5.63% 5.94% -
ROE 4.59% 6.81% 8.60% 9.20% 9.41% 6.39% 7.52% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 298.99 280.70 323.00 294.11 265.65 238.38 246.24 13.82%
EPS 7.20 10.49 13.59 14.72 15.24 10.86 11.88 -28.40%
DPS 30.00 15.00 11.25 0.00 0.00 10.00 10.00 108.14%
NAPS 1.57 1.54 1.58 1.60 1.62 1.70 1.58 -0.42%
Adjusted Per Share Value based on latest NOSH - 132,985
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 295.63 277.59 319.32 290.71 262.74 235.31 242.97 13.98%
EPS 7.12 10.37 13.44 14.55 15.07 10.72 11.72 -28.29%
DPS 29.66 14.83 11.12 0.00 0.00 9.87 9.87 108.38%
NAPS 1.5524 1.523 1.562 1.5815 1.6023 1.6781 1.5591 -0.28%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 1.36 1.35 1.35 1.49 1.50 1.33 1.59 -
P/RPS 0.00 0.48 0.42 0.51 0.56 0.56 0.65 -
P/EPS 0.00 12.87 9.93 10.12 9.84 12.25 13.38 -
EY 0.00 7.77 10.07 9.88 10.16 8.17 7.47 -
DY 0.00 11.11 8.33 0.00 0.00 7.52 6.29 -
P/NAPS 1.36 0.88 0.85 0.93 0.93 0.78 1.01 21.96%
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 31/05/07 26/02/07 28/11/06 17/08/06 24/05/06 24/02/06 24/11/05 -
Price 1.28 1.45 1.40 1.39 1.52 1.43 1.64 -
P/RPS 0.00 0.52 0.43 0.47 0.57 0.60 0.67 -
P/EPS 0.00 13.82 10.30 9.44 9.97 13.17 13.80 -
EY 0.00 7.23 9.71 10.59 10.03 7.59 7.24 -
DY 0.00 10.34 8.04 0.00 0.00 6.99 6.10 -
P/NAPS 1.28 0.94 0.89 0.87 0.94 0.84 1.04 14.86%

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