[ALCOM] QoQ Annualized Quarter Result on 31-Mar-2008

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Annualized Quarter Result
Revenue	347,941	385,962	409,604	496,545	431,458	465,618	424,800	-12.40%
YoY %	-9.85%	-5.77%	-17.51%	15.09%	-7.34%	9.61%	-	-
Horiz. %	81.91%	90.86%	96.42%	116.89%	101.57%	109.61%	100.00%	-
PBT	13,309	24,410	31,932	24,454	20,790	23,892	19,128	-21.39%
YoY %	-45.48%	-23.56%	30.58%	17.62%	-12.98%	24.91%	-	-
Horiz. %	69.58%	127.61%	166.94%	127.84%	108.69%	124.91%	100.00%	-
Tax	-2,793	-6,036	-7,000	-6,241	-5,364	-6,079	-5,492	-36.15%
YoY %	53.73%	13.77%	-12.16%	-16.35%	11.76%	-10.69%	-	-
Horiz. %	50.86%	109.91%	127.46%	113.64%	97.67%	110.69%	100.00%	-
NP	10,516	18,374	24,932	18,213	15,426	17,812	13,636	-15.83%
YoY %	-42.77%	-26.30%	36.89%	18.07%	-13.40%	30.62%	-	-
Horiz. %	77.12%	134.75%	182.84%	133.57%	113.13%	130.62%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	10,516	18,374	24,932	18,213	15,426	17,812	13,636	-15.83%
YoY %	-42.77%	-26.30%	36.89%	18.07%	-13.40%	30.62%	-	-
Horiz. %	77.12%	134.75%	182.84%	133.57%	113.13%	130.62%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	20.99%	24.73%	21.92%	25.52%	25.80%	25.44%	28.71%	-
YoY %	-15.12%	12.82%	-14.11%	-1.09%	1.42%	-11.39%	-	-
Horiz. %	73.11%	86.14%	76.35%	88.89%	89.86%	88.61%	100.00%	-
Total Cost	337,425	367,588	384,672	478,332	416,032	447,805	411,164	-12.29%
YoY %	-8.21%	-4.44%	-19.58%	14.97%	-7.10%	8.91%	-	-
Horiz. %	82.07%	89.40%	93.56%	116.34%	101.18%	108.91%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	213,571	214,595	218,353	214,505	214,580	211,910	206,404	2.29%
YoY %	-0.48%	-1.72%	1.79%	-0.03%	1.26%	2.67%	-	-
Horiz. %	103.47%	103.97%	105.79%	103.92%	103.96%	102.67%	100.00%	-

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Dividend
Div	13,265	19,869	-	16,654	10,904	14,993	-	-
YoY %	-33.24%	0.00%	-	52.73%	-27.27%	0.00%	-	-
Horiz. %	88.47%	132.52%	-	111.08%	72.73%	100.00%	-	-
Div Payout %	126.14%	108.14%	-	91.44%	70.69%	84.18%	-	-
YoY %	16.65%	0.00%	-	29.35%	-16.03%	0.00%	-	-
Horiz. %	149.85%	128.46%	-	108.62%	83.97%	100.00%	-	-

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Equity
Net Worth	213,571	214,595	218,353	214,505	214,580	211,910	206,404	2.29%
YoY %	-0.48%	-1.72%	1.79%	-0.03%	1.26%	2.67%	-	-
Horiz. %	103.47%	103.97%	105.79%	103.92%	103.96%	102.67%	100.00%	-
NOSH	132,653	132,466	132,335	133,233	133,279	133,277	133,164	-0.25%
YoY %	0.14%	0.10%	-0.67%	-0.03%	0.00%	0.08%	-	-
Horiz. %	99.62%	99.48%	99.38%	100.05%	100.09%	100.08%	100.00%	-

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Ratio Analysis
NP Margin	3.02%	4.76%	6.09%	3.67%	3.58%	3.83%	3.21%	-
YoY %	-36.55%	-21.84%	65.94%	2.51%	-6.53%	19.31%	-	-
Horiz. %	94.08%	148.29%	189.72%	114.33%	111.53%	119.31%	100.00%	-
ROE	4.92%	8.56%	11.42%	8.49%	7.19%	8.41%	6.61%	-
YoY %	-42.52%	-25.04%	34.51%	18.08%	-14.51%	27.23%	-	-
Horiz. %	74.43%	129.50%	172.77%	128.44%	108.77%	127.23%	100.00%	-

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Per Share
RPS	262.29	291.37	309.52	372.69	323.72	349.36	319.00	-12.18%
YoY %	-9.98%	-5.86%	-16.95%	15.13%	-7.34%	9.52%	-	-
Horiz. %	82.22%	91.34%	97.03%	116.83%	101.48%	109.52%	100.00%	-
EPS	7.95	13.90	18.84	13.67	11.57	13.37	10.24	-15.46%
YoY %	-42.81%	-26.22%	37.82%	18.15%	-13.46%	30.57%	-	-
Horiz. %	77.64%	135.74%	183.98%	133.50%	112.99%	130.57%	100.00%	-
DPS	10.00	15.00	0.00	12.50	8.18	11.25	0.00	-
YoY %	-33.33%	0.00%	0.00%	52.81%	-27.29%	0.00%	-	-
Horiz. %	88.89%	133.33%	0.00%	111.11%	72.71%	100.00%	-	-
NAPS	1.61	1.62	1.65	1.61	1.61	1.59	1.55	2.55%
YoY %	-0.62%	-1.82%	2.48%	0.00%	1.26%	2.58%	-	-
Horiz. %	103.87%	104.52%	106.45%	103.87%	103.87%	102.58%	100.00%	-

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Adjusted Per Share Value based on latest NOSH - 133,071
RPS	259.02	287.32	304.92	369.64	321.19	346.62	316.23	-12.40%
YoY %	-9.85%	-5.77%	-17.51%	15.08%	-7.34%	9.61%	-	-
Horiz. %	81.91%	90.86%	96.42%	116.89%	101.57%	109.61%	100.00%	-
EPS	7.83	13.68	18.56	13.56	11.48	13.26	10.15	-15.82%
YoY %	-42.76%	-26.29%	36.87%	18.12%	-13.42%	30.64%	-	-
Horiz. %	77.14%	134.78%	182.86%	133.60%	113.10%	130.64%	100.00%	-
DPS	9.88	14.79	0.00	12.40	8.12	11.16	0.00	-
YoY %	-33.20%	0.00%	0.00%	52.71%	-27.24%	0.00%	-	-
Horiz. %	88.53%	132.53%	0.00%	111.11%	72.76%	100.00%	-	-
NAPS	1.5899	1.5975	1.6255	1.5968	1.5974	1.5775	1.5365	2.29%
YoY %	-0.48%	-1.72%	1.80%	-0.04%	1.26%	2.67%	-	-
Horiz. %	103.48%	103.97%	105.79%	103.92%	103.96%	102.67%	100.00%	-

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	28/09/07	29/06/07	-
Price	0.81	1.00	0.98	1.04	1.25	1.27	1.30	-
P/RPS	0.31	0.34	0.32	0.28	0.39	0.36	0.41	-16.93%
YoY %	-8.82%	6.25%	14.29%	-28.21%	8.33%	-12.20%	-	-
Horiz. %	75.61%	82.93%	78.05%	68.29%	95.12%	87.80%	100.00%	-
P/EPS	10.22	7.21	5.20	7.61	10.80	9.50	12.70	-13.42%
YoY %	41.75%	38.65%	-31.67%	-29.54%	13.68%	-25.20%	-	-
Horiz. %	80.47%	56.77%	40.94%	59.92%	85.04%	74.80%	100.00%	-
EY	9.79	13.87	19.22	13.14	9.26	10.52	7.88	15.49%
YoY %	-29.42%	-27.84%	46.27%	41.90%	-11.98%	33.50%	-	-
Horiz. %	124.24%	176.02%	243.91%	166.75%	117.51%	133.50%	100.00%	-
DY	12.35	15.00	0.00	12.02	6.55	8.86	0.00	-
YoY %	-17.67%	0.00%	0.00%	83.51%	-26.07%	0.00%	-	-
Horiz. %	139.39%	169.30%	0.00%	135.67%	73.93%	100.00%	-	-
P/NAPS	0.50	0.62	0.59	0.65	0.78	0.80	0.84	-29.12%
YoY %	-19.35%	5.08%	-9.23%	-16.67%	-2.50%	-4.76%	-	-
Horiz. %	59.52%	73.81%	70.24%	77.38%	92.86%	95.24%	100.00%	-

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Price Multiplier on Announcement Date
Date	24/02/09	25/11/08	28/08/08	27/05/08	26/02/08	27/11/07	28/08/07	-
Price	0.80	0.83	1.02	1.03	1.06	1.20	1.30	-
P/RPS	0.31	0.28	0.33	0.28	0.33	0.34	0.41	-16.93%
YoY %	10.71%	-15.15%	17.86%	-15.15%	-2.94%	-17.07%	-	-
Horiz. %	75.61%	68.29%	80.49%	68.29%	80.49%	82.93%	100.00%	-
P/EPS	10.09	5.98	5.41	7.53	9.16	8.98	12.70	-14.15%
YoY %	68.73%	10.54%	-28.15%	-17.79%	2.00%	-29.29%	-	-
Horiz. %	79.45%	47.09%	42.60%	59.29%	72.13%	70.71%	100.00%	-
EY	9.91	16.71	18.47	13.27	10.92	11.14	7.88	16.42%
YoY %	-40.69%	-9.53%	39.19%	21.52%	-1.97%	41.37%	-	-
Horiz. %	125.76%	212.06%	234.39%	168.40%	138.58%	141.37%	100.00%	-
DY	12.50	18.07	0.00	12.14	7.72	9.37	0.00	-
YoY %	-30.82%	0.00%	0.00%	57.25%	-17.61%	0.00%	-	-
Horiz. %	133.40%	192.85%	0.00%	129.56%	82.39%	100.00%	-	-
P/NAPS	0.50	0.51	0.62	0.64	0.66	0.75	0.84	-29.12%
YoY %	-1.96%	-17.74%	-3.12%	-3.03%	-12.00%	-10.71%	-	-
Horiz. %	59.52%	60.71%	73.81%	76.19%	78.57%	89.29%	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 - 24 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 >

JCY

JCY INTERNATIONAL BERHAD

1000

PTRANS

PERAK TRANSIT BERHAD

782

HLIND

HONG LEONG INDUSTRIES BHD

747

MPI

MALAYSIAN PACIFIC INDUSTRIES

736

DNEX

DAGANG NEXCHANGE BERHAD

612

GENTING

GENTING BHD

565

YTLPOWR

YTL POWER INTERNATIONAL BHD

557

NOTION

NOTION VTEC BHD

552

HEXCAP

HEXTAR CAPITAL BERHAD

508

PBBANK

PUBLIC BANK BHD

489

Daily Stocks

HSI-CXF

0.125

0.00

292,701,900

HSI-HUZ

0.195

-0.01

240,474,700

HSI-HU8

0.075

-0.005

183,776,300

INIX-OR

0.02

0.00

141,839,900

INGENIEU

0.07

+0.005

134,831,700

EDUSPEC-OR

0.005

0.00

75,002,700

HSI-CXV

0.155

+0.01

67,783,300

E&O-LR

0.055

+0.01

56,261,700

AHB-WC

0.065

0.00

55,230,000

VELESTO

0.255

+0.005

46,805,100

More active Stocks

DLADY

36.58

+0.76

6,200

KLK

20.80

+0.36

823,600

TENAGA

14.00

+0.28

4,775,200

UTDPLT

24.08

+0.18

41,200

HEIM

23.22

+0.16

56,400

ALLIANZ

22.18

+0.16

5,300

HLFG

17.20

+0.14

75,400

F&N

31.80

+0.14

29,100

HARTA

3.27

+0.10

1,715,400

SYNERGY

1.70

+0.08

593,400

More gainer Stocks

NESTLE

122.30

-0.70

4,200

PETGAS

18.00

-0.34

291,100

MPI

38.56

-0.26

72,700

KGB

3.27

-0.23

1,941,300

AXIATA-C1B

0.035

-0.225

530,000

YTLPOWR

4.66

-0.22

17,847,300

AJI

15.12

-0.22

85,100

ORIENT

6.97

-0.18

1,220,900

YTLPOWR-C36

0.92

-0.17

22,500

UNISEM

4.04

-0.16

526,900

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