[ALCOM] QoQ Annualized Quarter Result on 30-Sep-2011 [#2]

Stock
[ALCOM] ALCOM GROUP BERHAD
Announcement Date
30-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2012
Quarter
30-Sep-2011 [#2]
Profit Trend
QoQ- -51.6%
YoY- 6.65%
Quarter Report
Latest QR
Upcoming QR
ALCOM's Result
ALCOM's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 303,264 274,585 276,632 291,290 310,348 296,666 286,618 3.83%
PBT 6,396 2,412 2,718 6,404 14,512 7,979 4,590 24.78%
Tax 928 -725 -568 -1,564 -4,512 -1,829 -972 -
NP 7,324 1,687 2,150 4,840 10,000 6,150 3,618 60.09%
-
NP to SH 7,324 1,687 2,150 4,840 10,000 6,150 3,618 60.09%
-
Tax Rate -14.51% 30.06% 20.90% 24.42% 31.09% 22.92% 21.18% -
Total Cost 295,940 272,898 274,481 286,450 300,348 290,516 283,000 3.02%
-
Net Worth 188,407 185,833 186,475 187,781 194,444 191,774 189,318 -0.32%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div - 9,884 13,225 19,836 - 9,919 13,239 -
Div Payout % - 585.94% 614.94% 409.84% - 161.29% 365.85% -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 188,407 185,833 186,475 187,781 194,444 191,774 189,318 -0.32%
NOSH 132,681 131,796 132,252 132,240 132,275 132,258 132,390 0.14%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 2.42% 0.61% 0.78% 1.66% 3.22% 2.07% 1.26% -
ROE 3.89% 0.91% 1.15% 2.58% 5.14% 3.21% 1.91% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 228.57 208.34 209.17 220.27 234.62 224.31 216.50 3.68%
EPS 5.52 1.28 1.63 3.66 7.56 4.65 2.73 59.96%
DPS 0.00 7.50 10.00 15.00 0.00 7.50 10.00 -
NAPS 1.42 1.41 1.41 1.42 1.47 1.45 1.43 -0.46%
Adjusted Per Share Value based on latest NOSH - 135,000
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 225.27 203.96 205.49 216.37 230.53 220.37 212.90 3.84%
EPS 5.44 1.25 1.60 3.60 7.43 4.57 2.69 59.98%
DPS 0.00 7.34 9.82 14.73 0.00 7.37 9.83 -
NAPS 1.3995 1.3804 1.3852 1.3949 1.4444 1.4245 1.4063 -0.32%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 0.81 0.85 0.85 0.85 0.96 0.94 0.93 -
P/RPS 0.35 0.41 0.41 0.39 0.41 0.42 0.43 -12.83%
P/EPS 14.67 66.41 52.27 23.22 12.70 20.22 34.02 -42.95%
EY 6.81 1.51 1.91 4.31 7.88 4.95 2.94 75.15%
DY 0.00 8.82 11.76 17.65 0.00 7.98 10.75 -
P/NAPS 0.57 0.60 0.60 0.60 0.65 0.65 0.65 -8.39%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 30/08/12 28/05/12 23/02/12 30/11/11 25/08/11 26/05/11 21/02/11 -
Price 0.79 0.82 0.86 0.86 0.87 0.97 0.96 -
P/RPS 0.35 0.39 0.41 0.39 0.37 0.43 0.44 -14.16%
P/EPS 14.31 64.06 52.88 23.50 11.51 20.86 35.12 -45.06%
EY 6.99 1.56 1.89 4.26 8.69 4.79 2.85 81.96%
DY 0.00 9.15 11.63 17.44 0.00 7.73 10.42 -
P/NAPS 0.56 0.58 0.61 0.61 0.59 0.67 0.67 -11.27%

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