[ALCOM] QoQ TTM Result on 30-Sep-2005 [#3]

Stock
[ALCOM] ALCOM GROUP BERHAD
Announcement Date
24-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- -59.98%
YoY- -58.32%
Quarter Report
Latest QR
Upcoming QR
ALCOM's Result
ALCOM's Financial Summary
View:
Show?
TTM Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 342,738 322,841 316,789 311,372 303,501 288,516 276,128 15.54%
PBT 22,156 23,493 22,138 21,689 45,699 44,613 43,648 -36.44%
Tax -4,733 -5,067 -4,304 -4,660 -5,955 -6,323 -7,060 -23.45%
NP 17,423 18,426 17,834 17,029 39,744 38,290 36,588 -39.10%
-
NP to SH 16,417 16,130 15,538 15,388 38,454 38,290 36,588 -41.47%
-
Tax Rate 21.36% 21.57% 19.44% 21.49% 13.03% 14.17% 16.17% -
Total Cost 325,315 304,415 298,955 294,343 263,757 250,226 239,540 22.70%
-
Net Worth 212,777 215,702 226,317 209,988 205,769 209,940 206,257 2.10%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div 13,314 23,271 13,284 9,956 23,406 20,039 20,039 -23.91%
Div Payout % 81.10% 144.27% 85.50% 64.70% 60.87% 52.34% 54.77% -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 212,777 215,702 226,317 209,988 205,769 209,940 206,257 2.10%
NOSH 132,985 133,149 133,128 132,904 132,754 132,874 132,216 0.38%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 5.08% 5.71% 5.63% 5.47% 13.10% 13.27% 13.25% -
ROE 7.72% 7.48% 6.87% 7.33% 18.69% 18.24% 17.74% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 257.73 242.46 237.96 234.28 228.62 217.14 208.85 15.09%
EPS 12.34 12.11 11.67 11.58 28.97 28.82 27.67 -41.71%
DPS 10.00 17.50 10.00 7.50 17.50 15.00 15.00 -23.74%
NAPS 1.60 1.62 1.70 1.58 1.55 1.58 1.56 1.70%
Adjusted Per Share Value based on latest NOSH - 132,904
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 254.59 239.81 235.31 231.29 225.44 214.31 205.11 15.54%
EPS 12.19 11.98 11.54 11.43 28.56 28.44 27.18 -41.49%
DPS 9.89 17.29 9.87 7.40 17.39 14.89 14.89 -23.93%
NAPS 1.5805 1.6023 1.6811 1.5598 1.5285 1.5595 1.5321 2.10%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 1.49 1.50 1.33 1.59 1.62 1.52 1.98 -
P/RPS 0.58 0.62 0.56 0.68 0.71 0.70 0.95 -28.09%
P/EPS 12.07 12.38 11.40 13.73 5.59 5.27 7.16 41.77%
EY 8.29 8.08 8.78 7.28 17.88 18.96 13.98 -29.48%
DY 6.71 11.67 7.52 4.72 10.80 9.87 7.58 -7.82%
P/NAPS 0.93 0.93 0.78 1.01 1.05 0.96 1.27 -18.80%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 17/08/06 24/05/06 24/02/06 24/11/05 29/08/05 26/05/05 23/02/05 -
Price 1.39 1.52 1.43 1.64 1.65 1.70 1.78 -
P/RPS 0.54 0.63 0.60 0.70 0.72 0.78 0.85 -26.16%
P/EPS 11.26 12.55 12.25 14.16 5.70 5.90 6.43 45.43%
EY 8.88 7.97 8.16 7.06 17.56 16.95 15.55 -31.23%
DY 7.19 11.51 6.99 4.57 10.61 8.82 8.43 -10.09%
P/NAPS 0.87 0.94 0.84 1.04 1.06 1.08 1.14 -16.53%

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