[ALCOM] QoQ Annualized Quarter Result on 31-Mar-2022 [#1]

Stock
[ALCOM] ALCOM GROUP BERHAD
Announcement Date
31-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Mar-2022 [#1]
Profit Trend
QoQ- 164.16%
YoY- 189.77%
Quarter Report
Latest QR
Upcoming QR
ALCOM's Result
ALCOM's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Revenue 975,958 1,018,374 1,017,452 1,013,124 599,011 554,250 571,084 42.80%
PBT 103,814 106,854 109,892 114,268 45,385 41,622 43,652 77.88%
Tax -25,984 -27,333 -27,342 -28,520 -12,858 -12,082 -13,104 57.63%
NP 77,830 79,521 82,550 85,748 32,527 29,540 30,548 86.22%
-
NP to SH 77,717 79,445 82,550 85,748 32,461 29,540 30,548 86.04%
-
Tax Rate 25.03% 25.58% 24.88% 24.96% 28.33% 29.03% 30.02% -
Total Cost 898,128 938,853 934,902 927,376 566,484 524,710 540,536 40.15%
-
Net Worth 229,706 212,242 197,466 177,316 155,823 145,077 138,360 40.07%
Dividend
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Div 3,358 - - - 3,358 - - -
Div Payout % 4.32% - - - 10.35% - - -
Equity
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Net Worth 229,706 212,242 197,466 177,316 155,823 145,077 138,360 40.07%
NOSH 134,331 134,331 134,331 134,331 134,331 134,331 134,331 0.00%
Ratio Analysis
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
NP Margin 7.97% 7.81% 8.11% 8.46% 5.43% 5.33% 5.35% -
ROE 33.83% 37.43% 41.80% 48.36% 20.83% 20.36% 22.08% -
Per Share
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 726.53 758.11 757.42 754.20 445.92 412.60 425.13 42.80%
EPS 57.85 59.15 61.46 63.84 24.21 21.99 22.74 86.03%
DPS 2.50 0.00 0.00 0.00 2.50 0.00 0.00 -
NAPS 1.71 1.58 1.47 1.32 1.16 1.08 1.03 40.07%
Adjusted Per Share Value based on latest NOSH - 134,331
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 724.95 756.46 755.78 752.56 444.95 411.70 424.21 42.79%
EPS 57.73 59.01 61.32 63.69 24.11 21.94 22.69 86.05%
DPS 2.49 0.00 0.00 0.00 2.49 0.00 0.00 -
NAPS 1.7063 1.5766 1.4668 1.3171 1.1575 1.0777 1.0278 40.07%
Price Multiplier on Financial Quarter End Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 -
Price 0.92 0.81 0.815 0.845 0.82 0.86 0.73 -
P/RPS 0.13 0.11 0.11 0.11 0.18 0.21 0.17 -16.33%
P/EPS 1.59 1.37 1.33 1.32 3.39 3.91 3.21 -37.31%
EY 62.89 73.01 75.40 75.54 29.47 25.57 31.15 59.53%
DY 2.72 0.00 0.00 0.00 3.05 0.00 0.00 -
P/NAPS 0.54 0.51 0.55 0.64 0.71 0.80 0.71 -16.63%
Price Multiplier on Announcement Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 28/02/23 29/11/22 26/08/22 31/05/22 21/02/22 30/11/21 24/08/21 -
Price 0.93 0.89 0.89 0.85 1.04 0.795 0.75 -
P/RPS 0.13 0.12 0.12 0.11 0.23 0.19 0.18 -19.45%
P/EPS 1.61 1.50 1.45 1.33 4.30 3.62 3.30 -37.94%
EY 62.21 66.45 69.05 75.10 23.24 27.66 30.32 61.25%
DY 2.69 0.00 0.00 0.00 2.40 0.00 0.00 -
P/NAPS 0.54 0.56 0.61 0.64 0.90 0.74 0.73 -18.16%

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