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

Stock
[ALCOM] ALCOM GROUP BERHAD
Announcement Date
27-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2008
Quarter
31-Mar-2008
Profit Trend
QoQ- 18.06%
YoY- 90.04%
Quarter Report
Latest QR
Upcoming QR
ALCOM's Result
ALCOM's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 347,941 385,962 409,604 496,545 431,458 465,618 424,800 -12.40%
PBT 13,309 24,410 31,932 24,454 20,790 23,892 19,128 -21.39%
Tax -2,793 -6,036 -7,000 -6,241 -5,364 -6,079 -5,492 -36.15%
NP 10,516 18,374 24,932 18,213 15,426 17,812 13,636 -15.83%
-
NP to SH 10,516 18,374 24,932 18,213 15,426 17,812 13,636 -15.83%
-
Tax Rate 20.99% 24.73% 21.92% 25.52% 25.80% 25.44% 28.71% -
Total Cost 337,425 367,588 384,672 478,332 416,032 447,805 411,164 -12.29%
-
Net Worth 213,571 214,595 218,353 214,505 214,580 211,910 206,404 2.29%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div 13,265 19,869 - 16,654 10,904 14,993 - -
Div Payout % 126.14% 108.14% - 91.44% 70.69% 84.18% - -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 213,571 214,595 218,353 214,505 214,580 211,910 206,404 2.29%
NOSH 132,653 132,466 132,335 133,233 133,279 133,277 133,164 -0.25%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 3.02% 4.76% 6.09% 3.67% 3.58% 3.83% 3.21% -
ROE 4.92% 8.56% 11.42% 8.49% 7.19% 8.41% 6.61% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 262.29 291.37 309.52 372.69 323.72 349.36 319.00 -12.18%
EPS 7.95 13.90 18.84 13.67 11.57 13.37 10.24 -15.46%
DPS 10.00 15.00 0.00 12.50 8.18 11.25 0.00 -
NAPS 1.61 1.62 1.65 1.61 1.61 1.59 1.55 2.55%
Adjusted Per Share Value based on latest NOSH - 133,071
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 258.45 286.70 304.26 368.84 320.49 345.87 315.55 -12.40%
EPS 7.81 13.65 18.52 13.53 11.46 13.23 10.13 -15.85%
DPS 9.85 14.76 0.00 12.37 8.10 11.14 0.00 -
NAPS 1.5864 1.594 1.622 1.5934 1.5939 1.5741 1.5332 2.28%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
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%
P/EPS 10.22 7.21 5.20 7.61 10.80 9.50 12.70 -13.42%
EY 9.79 13.87 19.22 13.14 9.26 10.52 7.88 15.49%
DY 12.35 15.00 0.00 12.02 6.55 8.86 0.00 -
P/NAPS 0.50 0.62 0.59 0.65 0.78 0.80 0.84 -29.12%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
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%
P/EPS 10.09 5.98 5.41 7.53 9.16 8.98 12.70 -14.15%
EY 9.91 16.71 18.47 13.27 10.92 11.14 7.88 16.42%
DY 12.50 18.07 0.00 12.14 7.72 9.37 0.00 -
P/NAPS 0.50 0.51 0.62 0.64 0.66 0.75 0.84 -29.12%

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