[ALCOM] QoQ TTM Result on 30-Jun-2021 [#2]

Stock
[ALCOM] ALCOM GROUP BERHAD
Announcement Date
24-Aug-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Jun-2021 [#2]
Profit Trend
QoQ- 110.4%
YoY- 448.36%
Quarter Report
Latest QR
Upcoming QR
ALCOM's Result
ALCOM's Financial Summary
View:
Show?
TTM Result
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Revenue 712,464 599,011 525,321 465,919 374,745 316,402 307,048 75.35%
PBT 63,209 45,385 39,806 28,704 12,913 881 -6,344 -
Tax -16,643 -12,858 -7,577 -5,493 -1,881 435 -2,367 267.45%
NP 46,566 32,527 32,229 23,211 11,032 1,316 -8,711 -
-
NP to SH 46,500 32,461 32,229 23,211 11,032 1,316 -9,235 -
-
Tax Rate 26.33% 28.33% 19.03% 19.14% 14.57% -49.38% - -
Total Cost 665,898 566,484 493,092 442,708 363,713 315,086 315,759 64.52%
-
Net Worth 177,316 155,823 145,077 138,360 130,301 123,584 112,838 35.20%
Dividend
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Div 3,358 3,358 - - - - - -
Div Payout % 7.22% 10.35% - - - - - -
Equity
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Net Worth 177,316 155,823 145,077 138,360 130,301 123,584 112,838 35.20%
NOSH 134,331 134,331 134,331 134,331 134,331 134,331 134,331 0.00%
Ratio Analysis
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
NP Margin 6.54% 5.43% 6.14% 4.98% 2.94% 0.42% -2.84% -
ROE 26.22% 20.83% 22.22% 16.78% 8.47% 1.06% -8.18% -
Per Share
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 530.38 445.92 391.06 346.84 278.97 235.54 228.58 75.35%
EPS 34.62 24.16 23.99 17.28 8.21 0.98 -6.87 -
DPS 2.50 2.50 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.32 1.16 1.08 1.03 0.97 0.92 0.84 35.20%
Adjusted Per Share Value based on latest NOSH - 134,331
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 530.38 445.92 391.06 346.84 278.97 235.54 228.58 75.35%
EPS 34.62 24.16 23.99 17.28 8.21 0.98 -6.87 -
DPS 2.50 2.50 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.32 1.16 1.08 1.03 0.97 0.92 0.84 35.20%
Price Multiplier on Financial Quarter End Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 -
Price 0.845 0.82 0.86 0.73 0.70 0.595 0.445 -
P/RPS 0.16 0.18 0.22 0.21 0.25 0.25 0.19 -10.83%
P/EPS 2.44 3.39 3.58 4.22 8.52 60.73 -6.47 -
EY 40.97 29.47 27.90 23.67 11.73 1.65 -15.45 -
DY 2.96 3.05 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.71 0.80 0.71 0.72 0.65 0.53 13.41%
Price Multiplier on Announcement Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 31/05/22 21/02/22 30/11/21 24/08/21 25/05/21 23/02/21 24/11/20 -
Price 0.85 1.04 0.795 0.75 0.885 0.56 0.58 -
P/RPS 0.16 0.23 0.20 0.22 0.32 0.24 0.25 -25.75%
P/EPS 2.46 4.30 3.31 4.34 10.78 57.16 -8.44 -
EY 40.72 23.24 30.18 23.04 9.28 1.75 -11.85 -
DY 2.94 2.40 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.90 0.74 0.73 0.91 0.61 0.69 -4.89%

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