[ALCOM] QoQ Annualized Quarter Result on 31-Mar-2021 [#1]

Stock
[ALCOM] ALCOM GROUP BERHAD
Announcement Date
25-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Mar-2021 [#1]
Profit Trend
QoQ- 2150.34%
YoY- 419.15%
Quarter Report
Latest QR
Upcoming QR
ALCOM's Result
ALCOM's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 599,011 554,250 571,084 559,312 316,402 275,692 272,050 69.00%
PBT 45,385 41,622 43,652 42,972 881 -10,277 -11,994 -
Tax -12,858 -12,082 -13,104 -13,380 434 -1,401 -1,248 371.47%
NP 32,527 29,540 30,548 29,592 1,315 -11,678 -13,242 -
-
NP to SH 32,461 29,540 30,548 29,592 1,315 -11,678 -13,242 -
-
Tax Rate 28.33% 29.03% 30.02% 31.14% -49.26% - - -
Total Cost 566,484 524,710 540,536 529,720 315,087 287,370 285,292 57.78%
-
Net Worth 155,823 145,077 138,360 130,301 123,584 112,838 115,524 22.01%
Dividend
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Div 3,358 - - - - - - -
Div Payout % 10.35% - - - - - - -
Equity
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Net Worth 155,823 145,077 138,360 130,301 123,584 112,838 115,524 22.01%
NOSH 134,331 134,331 134,331 134,331 134,331 134,331 134,331 0.00%
Ratio Analysis
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
NP Margin 5.43% 5.33% 5.35% 5.29% 0.42% -4.24% -4.87% -
ROE 20.83% 20.36% 22.08% 22.71% 1.06% -10.35% -11.46% -
Per Share
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 445.92 412.60 425.13 416.37 235.54 205.23 202.52 69.00%
EPS 24.21 21.99 22.74 22.04 0.98 -8.69 -9.86 -
DPS 2.50 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.16 1.08 1.03 0.97 0.92 0.84 0.86 22.01%
Adjusted Per Share Value based on latest NOSH - 134,331
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 445.92 412.60 425.13 416.37 235.54 205.23 202.52 69.00%
EPS 24.21 21.99 22.74 22.04 0.98 -8.69 -9.86 -
DPS 2.50 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.16 1.08 1.03 0.97 0.92 0.84 0.86 22.01%
Price Multiplier on Financial Quarter End Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 -
Price 0.82 0.86 0.73 0.70 0.595 0.445 0.41 -
P/RPS 0.18 0.21 0.17 0.17 0.25 0.22 0.20 -6.76%
P/EPS 3.39 3.91 3.21 3.18 60.78 -5.12 -4.16 -
EY 29.47 25.57 31.15 31.47 1.65 -19.54 -24.04 -
DY 3.05 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.80 0.71 0.72 0.65 0.53 0.48 29.72%
Price Multiplier on Announcement Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 21/02/22 30/11/21 24/08/21 25/05/21 23/02/21 24/11/20 25/08/20 -
Price 1.04 0.795 0.75 0.885 0.56 0.58 0.44 -
P/RPS 0.23 0.19 0.18 0.21 0.24 0.28 0.22 2.99%
P/EPS 4.30 3.62 3.30 4.02 57.21 -6.67 -4.46 -
EY 23.24 27.66 30.32 24.89 1.75 -14.99 -22.40 -
DY 2.40 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.90 0.74 0.73 0.91 0.61 0.69 0.51 45.88%

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