[ALCOM] QoQ Annualized Quarter Result on 31-Mar-2010 [#4]

Stock
[ALCOM] ALCOM GROUP BERHAD
Announcement Date
25-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
31-Mar-2010 [#4]
Profit Trend
QoQ- 0.16%
YoY- 991.69%
Quarter Report
Latest QR
Upcoming QR
ALCOM's Result
ALCOM's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 286,618 290,016 296,776 254,011 238,865 225,514 208,192 23.68%
PBT 4,590 5,888 8,128 6,785 6,113 5,506 1,132 153.63%
Tax -972 -1,350 -2,012 -1,096 -433 -1,864 -848 9.49%
NP 3,618 4,538 6,116 5,689 5,680 3,642 284 442.94%
-
NP to SH 3,618 4,538 6,116 5,689 5,680 3,642 284 442.94%
-
Tax Rate 21.18% 22.93% 24.75% 16.15% 7.08% 33.85% 74.91% -
Total Cost 283,000 285,478 290,660 248,322 233,185 221,872 207,908 22.75%
-
Net Worth 189,318 187,324 195,079 193,161 191,832 188,697 201,639 -4.10%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div 13,239 19,787 - 13,230 17,639 26,391 56,799 -62.02%
Div Payout % 365.85% 436.05% - 232.56% 310.56% 724.64% 20,000.00% -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 189,318 187,324 195,079 193,161 191,832 188,697 201,639 -4.10%
NOSH 132,390 131,918 131,810 132,302 132,298 131,956 141,999 -4.55%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 1.26% 1.56% 2.06% 2.24% 2.38% 1.61% 0.14% -
ROE 1.91% 2.42% 3.14% 2.95% 2.96% 1.93% 0.14% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 216.50 219.84 225.15 191.99 180.55 170.90 146.61 29.58%
EPS 2.73 3.44 4.64 4.30 4.29 2.76 0.20 468.44%
DPS 10.00 15.00 0.00 10.00 13.33 20.00 40.00 -60.21%
NAPS 1.43 1.42 1.48 1.46 1.45 1.43 1.42 0.46%
Adjusted Per Share Value based on latest NOSH - 132,314
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 212.90 215.43 220.45 188.68 177.43 167.51 154.65 23.67%
EPS 2.69 3.37 4.54 4.23 4.22 2.71 0.21 444.92%
DPS 9.83 14.70 0.00 9.83 13.10 19.60 42.19 -62.03%
NAPS 1.4063 1.3915 1.4491 1.4348 1.425 1.4017 1.4978 -4.10%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 0.93 0.93 0.92 0.97 1.08 1.06 0.95 -
P/RPS 0.43 0.42 0.41 0.51 0.60 0.62 0.65 -24.02%
P/EPS 34.02 27.03 19.83 22.56 25.16 38.41 475.00 -82.67%
EY 2.94 3.70 5.04 4.43 3.98 2.60 0.21 478.09%
DY 10.75 16.13 0.00 10.31 12.35 18.87 42.11 -59.65%
P/NAPS 0.65 0.65 0.62 0.66 0.74 0.74 0.67 -1.99%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 21/02/11 30/11/10 26/08/10 25/05/10 23/02/10 26/11/09 25/08/09 -
Price 0.96 0.91 0.92 0.92 1.02 1.09 1.00 -
P/RPS 0.44 0.41 0.41 0.48 0.56 0.64 0.68 -25.13%
P/EPS 35.12 26.45 19.83 21.40 23.76 39.49 500.00 -82.89%
EY 2.85 3.78 5.04 4.67 4.21 2.53 0.20 484.93%
DY 10.42 16.48 0.00 10.87 13.07 18.35 40.00 -59.11%
P/NAPS 0.67 0.64 0.62 0.63 0.70 0.76 0.70 -2.87%

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