[ALCOM] QoQ Annualized Quarter Result on 31-Mar-2006 [#1]

Stock
[ALCOM] ALCOM GROUP BERHAD
Announcement Date
24-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- 40.6%
YoY- 50.31%
Quarter Report
Latest QR
Upcoming QR
ALCOM's Result
ALCOM's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 373,708 429,885 391,370 353,716 316,789 327,101 339,472 6.59%
PBT 17,453 23,481 25,188 27,152 22,138 23,785 25,152 -21.56%
Tax -3,487 -5,394 -5,600 -6,860 -4,304 -4,341 -4,742 -18.48%
NP 13,966 18,087 19,588 20,292 17,834 19,444 20,410 -22.29%
-
NP to SH 13,966 18,087 19,588 20,292 14,432 15,781 15,618 -7.16%
-
Tax Rate 19.98% 22.97% 22.23% 25.27% 19.44% 18.25% 18.85% -
Total Cost 359,742 411,798 371,782 333,424 298,955 307,657 319,062 8.30%
-
Net Worth 205,029 210,282 212,913 215,702 225,915 209,886 205,849 -0.26%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div 19,970 14,972 - - 13,289 13,283 19,920 0.16%
Div Payout % 142.99% 82.78% - - 92.08% 84.18% 127.55% -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 205,029 210,282 212,913 215,702 225,915 209,886 205,849 -0.26%
NOSH 133,136 133,090 133,070 133,149 132,891 132,839 132,806 0.16%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 3.74% 4.21% 5.00% 5.74% 5.63% 5.94% 6.01% -
ROE 6.81% 8.60% 9.20% 9.41% 6.39% 7.52% 7.59% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 280.70 323.00 294.11 265.65 238.38 246.24 255.61 6.42%
EPS 10.49 13.59 14.72 15.24 10.86 11.88 11.76 -7.31%
DPS 15.00 11.25 0.00 0.00 10.00 10.00 15.00 0.00%
NAPS 1.54 1.58 1.60 1.62 1.70 1.58 1.55 -0.42%
Adjusted Per Share Value based on latest NOSH - 133,149
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 277.59 319.32 290.71 262.74 235.31 242.97 252.16 6.59%
EPS 10.37 13.44 14.55 15.07 10.72 11.72 11.60 -7.18%
DPS 14.83 11.12 0.00 0.00 9.87 9.87 14.80 0.13%
NAPS 1.523 1.562 1.5815 1.6023 1.6781 1.5591 1.5291 -0.26%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 1.35 1.35 1.49 1.50 1.33 1.59 1.62 -
P/RPS 0.48 0.42 0.51 0.56 0.56 0.65 0.63 -16.53%
P/EPS 12.87 9.93 10.12 9.84 12.25 13.38 13.78 -4.44%
EY 7.77 10.07 9.88 10.16 8.17 7.47 7.26 4.61%
DY 11.11 8.33 0.00 0.00 7.52 6.29 9.26 12.87%
P/NAPS 0.88 0.85 0.93 0.93 0.78 1.01 1.05 -11.07%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 26/02/07 28/11/06 17/08/06 24/05/06 24/02/06 24/11/05 29/08/05 -
Price 1.45 1.40 1.39 1.52 1.43 1.64 1.65 -
P/RPS 0.52 0.43 0.47 0.57 0.60 0.67 0.65 -13.78%
P/EPS 13.82 10.30 9.44 9.97 13.17 13.80 14.03 -0.99%
EY 7.23 9.71 10.59 10.03 7.59 7.24 7.13 0.93%
DY 10.34 8.04 0.00 0.00 6.99 6.10 9.09 8.94%
P/NAPS 0.94 0.89 0.87 0.94 0.84 1.04 1.06 -7.67%

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