[ALCOM] QoQ TTM Result on 30-Sep-2011 [#2]

Stock
[ALCOM] ALCOM GROUP BERHAD
Announcement Date
30-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2012
Quarter
30-Sep-2011 [#2]
Profit Trend
QoQ- -11.53%
YoY- 2.66%
Quarter Report
Latest QR
Upcoming QR
ALCOM's Result
ALCOM's Financial Summary
View:
Show?
TTM Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 272,814 274,585 289,176 297,303 300,059 296,666 289,826 -3.95%
PBT 382 2,411 6,574 8,236 9,575 7,979 5,643 -83.41%
Tax 635 -725 -1,526 -1,936 -2,454 -1,829 -1,500 -
NP 1,017 1,686 5,048 6,300 7,121 6,150 4,143 -60.82%
-
NP to SH 1,017 1,686 5,048 6,300 7,121 6,150 4,143 -60.82%
-
Tax Rate -166.23% 30.07% 23.21% 23.51% 25.63% 22.92% 26.58% -
Total Cost 271,797 272,899 284,128 291,003 292,938 290,516 285,683 -3.27%
-
Net Worth 188,407 173,899 186,536 191,699 194,444 191,623 187,161 0.44%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div 20,043 9,922 9,922 9,816 19,726 9,910 9,910 59.99%
Div Payout % 1,970.89% 588.50% 196.56% 155.81% 277.02% 161.15% 239.22% -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 188,407 173,899 186,536 191,699 194,444 191,623 187,161 0.44%
NOSH 132,681 123,333 132,252 135,000 132,275 132,153 130,882 0.91%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 0.37% 0.61% 1.75% 2.12% 2.37% 2.07% 1.43% -
ROE 0.54% 0.97% 2.71% 3.29% 3.66% 3.21% 2.21% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 205.62 222.64 218.58 220.22 226.84 224.49 221.44 -4.82%
EPS 0.77 1.37 3.82 4.67 5.38 4.65 3.17 -61.10%
DPS 15.11 8.04 7.50 7.27 15.00 7.50 7.50 59.58%
NAPS 1.42 1.41 1.41 1.42 1.47 1.45 1.43 -0.46%
Adjusted Per Share Value based on latest NOSH - 135,000
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 202.65 203.96 214.80 220.84 222.89 220.37 215.29 -3.95%
EPS 0.76 1.25 3.75 4.68 5.29 4.57 3.08 -60.69%
DPS 14.89 7.37 7.37 7.29 14.65 7.36 7.36 60.02%
NAPS 1.3995 1.2917 1.3856 1.424 1.4444 1.4234 1.3903 0.44%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 0.81 0.85 0.85 0.85 0.96 0.94 0.93 -
P/RPS 0.39 0.38 0.39 0.39 0.42 0.42 0.42 -4.82%
P/EPS 105.68 62.18 22.28 18.21 17.83 20.20 29.38 134.94%
EY 0.95 1.61 4.49 5.49 5.61 4.95 3.40 -57.29%
DY 18.65 9.46 8.82 8.55 15.63 7.98 8.06 75.03%
P/NAPS 0.57 0.60 0.60 0.60 0.65 0.65 0.65 -8.39%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 30/08/12 28/05/12 23/02/12 30/11/11 25/08/11 26/05/11 21/02/11 -
Price 0.79 0.82 0.86 0.86 0.87 0.97 0.96 -
P/RPS 0.38 0.37 0.39 0.39 0.38 0.43 0.43 -7.91%
P/EPS 103.07 59.98 22.54 18.43 16.16 20.84 30.33 126.20%
EY 0.97 1.67 4.44 5.43 6.19 4.80 3.30 -55.82%
DY 19.12 9.81 8.72 8.45 17.24 7.73 7.81 81.74%
P/NAPS 0.56 0.58 0.61 0.61 0.59 0.67 0.67 -11.27%

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