[ALCOM] QoQ Annualized Quarter Result on 30-Jun-2009 [#1]

	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	CAGR
Annualized Quarter Result
Revenue	254,011	238,865	225,514	208,192	302,893	347,941	385,962	-24.35%
YoY %	6.34%	5.92%	8.32%	-31.27%	-12.95%	-9.85%	-	-
Horiz. %	65.81%	61.89%	58.43%	53.94%	78.48%	90.15%	100.00%	-
PBT	6,785	6,113	5,506	1,132	-995	13,309	24,410	-57.44%
YoY %	10.99%	11.02%	386.40%	213.77%	-107.48%	-45.48%	-	-
Horiz. %	27.80%	25.04%	22.56%	4.64%	-4.08%	54.52%	100.00%	-
Tax	-1,096	-433	-1,864	-848	357	-2,793	-6,036	-67.96%
YoY %	-153.12%	76.77%	-119.81%	-337.54%	112.78%	53.73%	-	-
Horiz. %	18.16%	7.17%	30.88%	14.05%	-5.91%	46.27%	100.00%	-
NP	5,689	5,680	3,642	284	-638	10,516	18,374	-54.26%
YoY %	0.16%	55.96%	1,182.39%	144.51%	-106.07%	-42.77%	-	-
Horiz. %	30.96%	30.91%	19.82%	1.55%	-3.47%	57.23%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	5,689	5,680	3,642	284	-638	10,516	18,374	-54.26%
YoY %	0.16%	55.96%	1,182.39%	144.51%	-106.07%	-42.77%	-	-
Horiz. %	30.96%	30.91%	19.82%	1.55%	-3.47%	57.23%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	16.15%	7.08%	33.85%	74.91%	-	20.99%	24.73%	-
YoY %	128.11%	-79.08%	-54.81%	0.00%	-	-15.12%	-	-
Horiz. %	65.31%	28.63%	136.88%	302.91%	-	84.88%	100.00%	-
Total Cost	248,322	233,185	221,872	207,908	303,531	337,425	367,588	-23.02%
YoY %	6.49%	5.10%	6.72%	-31.50%	-10.04%	-8.21%	-	-
Horiz. %	67.55%	63.44%	60.36%	56.56%	82.57%	91.79%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	193,161	191,832	188,697	201,639	199,375	213,571	214,595	-6.78%
YoY %	0.69%	1.66%	-6.42%	1.14%	-6.65%	-0.48%	-	-
Horiz. %	90.01%	89.39%	87.93%	93.96%	92.91%	99.52%	100.00%	-

	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	CAGR
Dividend
Div	13,230	17,639	26,391	56,799	16,614	13,265	19,869	-23.76%
YoY %	-25.00%	-33.16%	-53.54%	241.87%	25.25%	-33.24%	-	-
Horiz. %	66.59%	88.78%	132.83%	285.87%	83.62%	66.76%	100.00%	-
Div Payout %	232.56%	310.56%	724.64%	20,000.00%	0.00%	126.14%	108.14%	-
YoY %	-25.12%	-57.14%	-96.38%	0.00%	0.00%	16.65%	-	-
Horiz. %	215.05%	287.18%	670.09%	18,494.54%	0.00%	116.65%	100.00%	-

	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	CAGR
Equity
Net Worth	193,161	191,832	188,697	201,639	199,375	213,571	214,595	-6.78%
YoY %	0.69%	1.66%	-6.42%	1.14%	-6.65%	-0.48%	-	-
Horiz. %	90.01%	89.39%	87.93%	93.96%	92.91%	99.52%	100.00%	-
NOSH	132,302	132,298	131,956	141,999	132,916	132,653	132,466	-0.08%
YoY %	0.00%	0.26%	-7.07%	6.83%	0.20%	0.14%	-	-
Horiz. %	99.88%	99.87%	99.61%	107.20%	100.34%	100.14%	100.00%	-

	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	CAGR
Ratio Analysis
NP Margin	2.24%	2.38%	1.61%	0.14%	-0.21%	3.02%	4.76%	-
YoY %	-5.88%	47.83%	1,050.00%	166.67%	-106.95%	-36.55%	-	-
Horiz. %	47.06%	50.00%	33.82%	2.94%	-4.41%	63.45%	100.00%	-
ROE	2.95%	2.96%	1.93%	0.14%	-0.32%	4.92%	8.56%	-
YoY %	-0.34%	53.37%	1,278.57%	143.75%	-106.50%	-42.52%	-	-
Horiz. %	34.46%	34.58%	22.55%	1.64%	-3.74%	57.48%	100.00%	-

	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	CAGR
Per Share
RPS	191.99	180.55	170.90	146.61	227.88	262.29	291.37	-24.29%
YoY %	6.34%	5.65%	16.57%	-35.66%	-13.12%	-9.98%	-	-
Horiz. %	65.89%	61.97%	58.65%	50.32%	78.21%	90.02%	100.00%	-
EPS	4.30	4.29	2.76	0.20	-0.48	7.95	13.90	-54.29%
YoY %	0.23%	55.43%	1,280.00%	141.67%	-106.04%	-42.81%	-	-
Horiz. %	30.94%	30.86%	19.86%	1.44%	-3.45%	57.19%	100.00%	-
DPS	10.00	13.33	20.00	40.00	12.50	10.00	15.00	-23.70%
YoY %	-24.98%	-33.35%	-50.00%	220.00%	25.00%	-33.33%	-	-
Horiz. %	66.67%	88.87%	133.33%	266.67%	83.33%	66.67%	100.00%	-
NAPS	1.46	1.45	1.43	1.42	1.50	1.61	1.62	-6.70%
YoY %	0.69%	1.40%	0.70%	-5.33%	-6.83%	-0.62%	-	-
Horiz. %	90.12%	89.51%	88.27%	87.65%	92.59%	99.38%	100.00%	-

	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	CAGR
Adjusted Per Share Value based on latest NOSH - 141,999
RPS	189.09	177.82	167.88	154.98	225.48	259.02	287.32	-24.35%
YoY %	6.34%	5.92%	8.32%	-31.27%	-12.95%	-9.85%	-	-
Horiz. %	65.81%	61.89%	58.43%	53.94%	78.48%	90.15%	100.00%	-
EPS	4.24	4.23	2.71	0.21	-0.47	7.83	13.68	-54.23%
YoY %	0.24%	56.09%	1,190.48%	144.68%	-106.00%	-42.76%	-	-
Horiz. %	30.99%	30.92%	19.81%	1.54%	-3.44%	57.24%	100.00%	-
DPS	9.85	13.13	19.65	42.28	12.37	9.88	14.79	-23.75%
YoY %	-24.98%	-33.18%	-53.52%	241.79%	25.20%	-33.20%	-	-
Horiz. %	66.60%	88.78%	132.86%	285.87%	83.64%	66.80%	100.00%	-
NAPS	1.438	1.4281	1.4047	1.5011	1.4842	1.5899	1.5975	-6.77%
YoY %	0.69%	1.67%	-6.42%	1.14%	-6.65%	-0.48%	-	-
Horiz. %	90.02%	89.40%	87.93%	93.97%	92.91%	99.52%	100.00%	-

	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	-
Price	0.97	1.08	1.06	0.95	0.80	0.81	1.00	-
P/RPS	0.51	0.60	0.62	0.65	0.35	0.31	0.34	31.06%
YoY %	-15.00%	-3.23%	-4.62%	85.71%	12.90%	-8.82%	-	-
Horiz. %	150.00%	176.47%	182.35%	191.18%	102.94%	91.18%	100.00%	-
P/EPS	22.56	25.16	38.41	475.00	-166.67	10.22	7.21	114.07%
YoY %	-10.33%	-34.50%	-91.91%	384.99%	-1,730.82%	41.75%	-	-
Horiz. %	312.90%	348.96%	532.73%	6,588.07%	-2,311.65%	141.75%	100.00%	-
EY	4.43	3.98	2.60	0.21	-0.60	9.79	13.87	-53.30%
YoY %	11.31%	53.08%	1,138.10%	135.00%	-106.13%	-29.42%	-	-
Horiz. %	31.94%	28.70%	18.75%	1.51%	-4.33%	70.58%	100.00%	-
DY	10.31	12.35	18.87	42.11	15.63	12.35	15.00	-22.13%
YoY %	-16.52%	-34.55%	-55.19%	169.42%	26.56%	-17.67%	-	-
Horiz. %	68.73%	82.33%	125.80%	280.73%	104.20%	82.33%	100.00%	-
P/NAPS	0.66	0.74	0.74	0.67	0.53	0.50	0.62	4.26%
YoY %	-10.81%	0.00%	10.45%	26.42%	6.00%	-19.35%	-	-
Horiz. %	106.45%	119.35%	119.35%	108.06%	85.48%	80.65%	100.00%	-

	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	CAGR
Price Multiplier on Announcement Date
Date	25/05/10	23/02/10	26/11/09	25/08/09	25/05/09	24/02/09	25/11/08	-
Price	0.92	1.02	1.09	1.00	0.91	0.80	0.83	-
P/RPS	0.48	0.56	0.64	0.68	0.40	0.31	0.28	43.28%
YoY %	-14.29%	-12.50%	-5.88%	70.00%	29.03%	10.71%	-	-
Horiz. %	171.43%	200.00%	228.57%	242.86%	142.86%	110.71%	100.00%	-
P/EPS	21.40	23.76	39.49	500.00	-189.58	10.09	5.98	134.14%
YoY %	-9.93%	-39.83%	-92.10%	363.74%	-1,978.89%	68.73%	-	-
Horiz. %	357.86%	397.32%	660.37%	8,361.20%	-3,170.23%	168.73%	100.00%	-
EY	4.67	4.21	2.53	0.20	-0.53	9.91	16.71	-57.28%
YoY %	10.93%	66.40%	1,165.00%	137.74%	-105.35%	-40.69%	-	-
Horiz. %	27.95%	25.19%	15.14%	1.20%	-3.17%	59.31%	100.00%	-
DY	10.87	13.07	18.35	40.00	13.74	12.50	18.07	-28.76%
YoY %	-16.83%	-28.77%	-54.12%	191.12%	9.92%	-30.82%	-	-
Horiz. %	60.15%	72.33%	101.55%	221.36%	76.04%	69.18%	100.00%	-
P/NAPS	0.63	0.70	0.76	0.70	0.61	0.50	0.51	15.14%
YoY %	-10.00%	-7.89%	8.57%	14.75%	22.00%	-1.96%	-	-
Horiz. %	123.53%	137.25%	149.02%	137.25%	119.61%	98.04%	100.00%	-

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

Featured Posts

MQ Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos

MQ Market Updates - 28 June 2024

MQ Trader

MQ Trading Signals

No trading signals available.

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

MPI

MALAYSIAN PACIFIC INDUSTRIES

1000

PTRANS

PERAK TRANSIT BERHAD

916

HLIND

HONG LEONG INDUSTRIES BHD

904

JCY

JCY INTERNATIONAL BERHAD

646

DNEX

DAGANG NEXCHANGE BERHAD

622

GENTING

GENTING BHD

601

YTLPOWR

YTL POWER INTERNATIONAL BHD

562

MAYBANK

MALAYAN BANKING BHD

484

SAPNRG

SAPURA ENERGY BERHAD

481

NOTION

NOTION VTEC BHD

478

Daily Stocks

HSI-HWE

0.17

-0.005

248,121,800

BORNOIL

0.01

+0.005

224,622,400

HSI-HU8

0.095

-0.01

154,131,800

HSI-CXV

0.105

-0.005

126,319,700

HSI-CXF

0.07

-0.01

101,309,000

NOVAMSC

0.215

+0.02

86,522,500

AHB-WC

0.075

+0.005

79,965,600

MYEG

1.02

+0.05

74,108,200

INGENIEU

0.05

-0.01

62,528,100

YNHPROP

0.545

+0.05

50,393,900

More active Stocks

DLADY

36.18

+0.68

15,800

MPI

39.42

+0.54

96,600

UTDPLT

24.50

+0.30

228,400

AJI

15.50

+0.26

208,600

CDB

3.68

+0.21

11,439,700

ALLIANZ-PA

23.60

+0.20

100

PETDAG

17.44

+0.18

704,400

ALLIANZ

22.30

+0.18

15,200

AIRPORT

9.90

+0.17

1,698,400

HUMEIND

3.35

+0.14

941,700

More gainer Stocks

ORIENT

6.97

-0.18

1,220,900

GESHEN

3.23

-0.17

150,100

TENAGA

13.78

-0.16

11,369,400

PETGAS

17.82

-0.16

871,600

HEIM

22.04

-0.16

164,300

APOLLO

6.71

-0.13

1,500

KUAISHO-C17

0.08

-0.12

58,800

NOTION-WD

1.77

-0.11

1,778,200

HLIND

11.12

-0.10

10,500

CANONE

3.00

-0.09

39,800

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More