[ALCOM] QoQ Annualized Quarter Result on 31-Dec-2021 [#4]

Stock
[ALCOM] ALCOM GROUP BERHAD
Announcement Date
21-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021 [#4]
Profit Trend
QoQ- 9.89%
YoY- 2368.52%
Quarter Report
Latest QR
Upcoming QR
ALCOM's Result
ALCOM's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 1,018,374 1,017,452 1,013,124 599,011 554,250 571,084 559,312 49.05%
PBT 106,854 109,892 114,268 45,385 41,622 43,652 42,972 83.44%
Tax -27,333 -27,342 -28,520 -12,858 -12,082 -13,104 -13,380 60.92%
NP 79,521 82,550 85,748 32,527 29,540 30,548 29,592 93.17%
-
NP to SH 79,445 82,550 85,748 32,461 29,540 30,548 29,592 93.04%
-
Tax Rate 25.58% 24.88% 24.96% 28.33% 29.03% 30.02% 31.14% -
Total Cost 938,853 934,902 927,376 566,484 524,710 540,536 529,720 46.40%
-
Net Worth 212,242 197,466 177,316 155,823 145,077 138,360 130,301 38.39%
Dividend
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Div - - - 3,358 - - - -
Div Payout % - - - 10.35% - - - -
Equity
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Net Worth 212,242 197,466 177,316 155,823 145,077 138,360 130,301 38.39%
NOSH 134,331 134,331 134,331 134,331 134,331 134,331 134,331 0.00%
Ratio Analysis
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
NP Margin 7.81% 8.11% 8.46% 5.43% 5.33% 5.35% 5.29% -
ROE 37.43% 41.80% 48.36% 20.83% 20.36% 22.08% 22.71% -
Per Share
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 758.11 757.42 754.20 445.92 412.60 425.13 416.37 49.05%
EPS 59.15 61.46 63.84 24.21 21.99 22.74 22.04 93.00%
DPS 0.00 0.00 0.00 2.50 0.00 0.00 0.00 -
NAPS 1.58 1.47 1.32 1.16 1.08 1.03 0.97 38.39%
Adjusted Per Share Value based on latest NOSH - 134,331
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 758.11 757.42 754.20 445.92 412.60 425.13 416.37 49.05%
EPS 59.15 61.46 63.84 24.21 21.99 22.74 22.04 93.00%
DPS 0.00 0.00 0.00 2.50 0.00 0.00 0.00 -
NAPS 1.58 1.47 1.32 1.16 1.08 1.03 0.97 38.39%
Price Multiplier on Financial Quarter End Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 -
Price 0.81 0.815 0.845 0.82 0.86 0.73 0.70 -
P/RPS 0.11 0.11 0.11 0.18 0.21 0.17 0.17 -25.16%
P/EPS 1.37 1.33 1.32 3.39 3.91 3.21 3.18 -42.92%
EY 73.01 75.40 75.54 29.47 25.57 31.15 31.47 75.15%
DY 0.00 0.00 0.00 3.05 0.00 0.00 0.00 -
P/NAPS 0.51 0.55 0.64 0.71 0.80 0.71 0.72 -20.52%
Price Multiplier on Announcement Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 29/11/22 26/08/22 31/05/22 21/02/22 30/11/21 24/08/21 25/05/21 -
Price 0.89 0.89 0.85 1.04 0.795 0.75 0.885 -
P/RPS 0.12 0.12 0.11 0.23 0.19 0.18 0.21 -31.11%
P/EPS 1.50 1.45 1.33 4.30 3.62 3.30 4.02 -48.13%
EY 66.45 69.05 75.10 23.24 27.66 30.32 24.89 92.33%
DY 0.00 0.00 0.00 2.40 0.00 0.00 0.00 -
P/NAPS 0.56 0.61 0.64 0.90 0.74 0.73 0.91 -27.62%

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