[ALCOM] QoQ TTM Result on 31-Dec-2006

	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	CAGR
TTM Result
Revenue	397,530	390,423	391,654	373,708	358,053	342,738	322,841	14.86%
YoY %	1.82%	-0.31%	4.80%	4.37%	4.47%	6.16%	-	-
Horiz. %	123.13%	120.93%	121.31%	115.76%	110.91%	106.16%	100.00%	-
PBT	17,727	14,423	14,145	17,453	19,953	22,156	23,493	-17.10%
YoY %	22.91%	1.97%	-18.95%	-12.53%	-9.94%	-5.69%	-	-
Horiz. %	75.46%	61.39%	60.21%	74.29%	84.93%	94.31%	100.00%	-
Tax	-3,944	-3,433	-2,856	-3,487	-4,644	-4,733	-5,067	-15.37%
YoY %	-14.88%	-20.20%	18.10%	24.91%	1.88%	6.59%	-	-
Horiz. %	77.84%	67.75%	56.36%	68.82%	91.65%	93.41%	100.00%	-
NP	13,783	10,990	11,289	13,966	15,309	17,423	18,426	-17.58%
YoY %	25.41%	-2.65%	-19.17%	-8.77%	-12.13%	-5.44%	-	-
Horiz. %	74.80%	59.64%	61.27%	75.80%	83.08%	94.56%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	13,783	10,990	11,289	13,966	14,654	16,417	16,130	-9.94%
YoY %	25.41%	-2.65%	-19.17%	-4.69%	-10.74%	1.78%	-	-
Horiz. %	85.45%	68.13%	69.99%	86.58%	90.85%	101.78%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	22.25%	23.80%	20.19%	19.98%	23.27%	21.36%	21.57%	-
YoY %	-6.51%	17.88%	1.05%	-14.14%	8.94%	-0.97%	-	-
Horiz. %	103.15%	110.34%	93.60%	92.63%	107.88%	99.03%	100.00%	-
Total Cost	383,747	379,433	380,365	359,742	342,744	325,315	304,415	16.67%
YoY %	1.14%	-0.25%	5.73%	4.96%	5.36%	6.87%	-	-
Horiz. %	126.06%	124.64%	124.95%	118.17%	112.59%	106.87%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	212,153	206,448	208,984	205,476	210,418	212,777	215,702	-1.09%
YoY %	2.76%	-1.21%	1.71%	-2.35%	-1.11%	-1.36%	-	-
Horiz. %	98.35%	95.71%	96.89%	95.26%	97.55%	98.64%	100.00%	-

	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	CAGR
Dividend
Div	19,990	19,990	29,964	19,993	13,314	13,314	23,271	-9.62%
YoY %	0.00%	-33.29%	49.87%	50.17%	0.00%	-42.79%	-	-
Horiz. %	85.90%	85.90%	128.76%	85.91%	57.21%	57.21%	100.00%	-
Div Payout %	145.04%	181.90%	265.43%	143.16%	90.86%	81.10%	144.27%	-
YoY %	-20.26%	-31.47%	85.41%	57.56%	12.03%	-43.79%	-	-
Horiz. %	100.53%	126.08%	183.98%	99.23%	62.98%	56.21%	100.00%	-

	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	CAGR
Equity
Net Worth	212,153	206,448	208,984	205,476	210,418	212,777	215,702	-1.09%
YoY %	2.76%	-1.21%	1.71%	-2.35%	-1.11%	-1.36%	-	-
Horiz. %	98.35%	95.71%	96.89%	95.26%	97.55%	98.64%	100.00%	-
NOSH	133,430	133,192	133,111	133,426	133,176	132,985	133,149	0.14%
YoY %	0.18%	0.06%	-0.24%	0.19%	0.14%	-0.12%	-	-
Horiz. %	100.21%	100.03%	99.97%	100.21%	100.02%	99.88%	100.00%	-

	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	CAGR
Ratio Analysis
NP Margin	3.47%	2.81%	2.88%	3.74%	4.28%	5.08%	5.71%	-
YoY %	23.49%	-2.43%	-22.99%	-12.62%	-15.75%	-11.03%	-	-
Horiz. %	60.77%	49.21%	50.44%	65.50%	74.96%	88.97%	100.00%	-
ROE	6.50%	5.32%	5.40%	6.80%	6.96%	7.72%	7.48%	-
YoY %	22.18%	-1.48%	-20.59%	-2.30%	-9.84%	3.21%	-	-
Horiz. %	86.90%	71.12%	72.19%	90.91%	93.05%	103.21%	100.00%	-

	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	CAGR
Per Share
RPS	297.93	293.13	294.23	280.09	268.86	257.73	242.46	14.70%
YoY %	1.64%	-0.37%	5.05%	4.18%	4.32%	6.30%	-	-
Horiz. %	122.88%	120.90%	121.35%	115.52%	110.89%	106.30%	100.00%	-
EPS	10.33	8.25	8.48	10.47	11.00	12.34	12.11	-10.04%
YoY %	25.21%	-2.71%	-19.01%	-4.82%	-10.86%	1.90%	-	-
Horiz. %	85.30%	68.13%	70.02%	86.46%	90.83%	101.90%	100.00%	-
DPS	15.00	15.00	22.50	15.00	10.00	10.00	17.50	-9.75%
YoY %	0.00%	-33.33%	50.00%	50.00%	0.00%	-42.86%	-	-
Horiz. %	85.71%	85.71%	128.57%	85.71%	57.14%	57.14%	100.00%	-
NAPS	1.59	1.55	1.57	1.54	1.58	1.60	1.62	-1.23%
YoY %	2.58%	-1.27%	1.95%	-2.53%	-1.25%	-1.23%	-	-
Horiz. %	98.15%	95.68%	96.91%	95.06%	97.53%	98.77%	100.00%	-

	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	CAGR
Adjusted Per Share Value based on latest NOSH - 133,426
RPS	295.93	290.64	291.56	278.20	266.55	255.14	240.33	14.86%
YoY %	1.82%	-0.32%	4.80%	4.37%	4.47%	6.16%	-	-
Horiz. %	123.13%	120.93%	121.32%	115.76%	110.91%	106.16%	100.00%	-
EPS	10.26	8.18	8.40	10.40	10.91	12.22	12.01	-9.95%
YoY %	25.43%	-2.62%	-19.23%	-4.67%	-10.72%	1.75%	-	-
Horiz. %	85.43%	68.11%	69.94%	86.59%	90.84%	101.75%	100.00%	-
DPS	14.88	14.88	22.31	14.88	9.91	9.91	17.32	-9.61%
YoY %	0.00%	-33.30%	49.93%	50.15%	0.00%	-42.78%	-	-
Horiz. %	85.91%	85.91%	128.81%	85.91%	57.22%	57.22%	100.00%	-
NAPS	1.5793	1.5369	1.5557	1.5296	1.5664	1.584	1.6058	-1.10%
YoY %	2.76%	-1.21%	1.71%	-2.35%	-1.11%	-1.36%	-	-
Horiz. %	98.35%	95.71%	96.88%	95.25%	97.55%	98.64%	100.00%	-

	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/09/07	29/06/07	30/03/07	29/12/06	29/09/06	30/06/06	31/03/06	-
Price	1.27	1.30	1.36	1.35	1.35	1.49	1.50	-
P/RPS	0.43	0.44	0.46	0.48	0.50	0.58	0.62	-21.63%
YoY %	-2.27%	-4.35%	-4.17%	-4.00%	-13.79%	-6.45%	-	-
Horiz. %	69.35%	70.97%	74.19%	77.42%	80.65%	93.55%	100.00%	-
P/EPS	12.29	15.76	16.04	12.90	12.27	12.07	12.38	-0.48%
YoY %	-22.02%	-1.75%	24.34%	5.13%	1.66%	-2.50%	-	-
Horiz. %	99.27%	127.30%	129.56%	104.20%	99.11%	97.50%	100.00%	-
EY	8.13	6.35	6.24	7.75	8.15	8.29	8.08	0.41%
YoY %	28.03%	1.76%	-19.48%	-4.91%	-1.69%	2.60%	-	-
Horiz. %	100.62%	78.59%	77.23%	95.92%	100.87%	102.60%	100.00%	-
DY	11.81	11.54	16.54	11.11	7.41	6.71	11.67	0.79%
YoY %	2.34%	-30.23%	48.87%	49.93%	10.43%	-42.50%	-	-
Horiz. %	101.20%	98.89%	141.73%	95.20%	63.50%	57.50%	100.00%	-
P/NAPS	0.80	0.84	0.87	0.88	0.85	0.93	0.93	-9.54%
YoY %	-4.76%	-3.45%	-1.14%	3.53%	-8.60%	0.00%	-	-
Horiz. %	86.02%	90.32%	93.55%	94.62%	91.40%	100.00%	100.00%	-

	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	CAGR
Price Multiplier on Announcement Date
Date	27/11/07	28/08/07	31/05/07	26/02/07	28/11/06	17/08/06	24/05/06	-
Price	1.20	1.30	1.28	1.45	1.40	1.39	1.52	-
P/RPS	0.40	0.44	0.44	0.52	0.52	0.54	0.63	-26.10%
YoY %	-9.09%	0.00%	-15.38%	0.00%	-3.70%	-14.29%	-	-
Horiz. %	63.49%	69.84%	69.84%	82.54%	82.54%	85.71%	100.00%	-
P/EPS	11.62	15.76	15.09	13.85	12.72	11.26	12.55	-4.99%
YoY %	-26.27%	4.44%	8.95%	8.88%	12.97%	-10.28%	-	-
Horiz. %	92.59%	125.58%	120.24%	110.36%	101.35%	89.72%	100.00%	-
EY	8.61	6.35	6.63	7.22	7.86	8.88	7.97	5.27%
YoY %	35.59%	-4.22%	-8.17%	-8.14%	-11.49%	11.42%	-	-
Horiz. %	108.03%	79.67%	83.19%	90.59%	98.62%	111.42%	100.00%	-
DY	12.50	11.54	17.58	10.34	7.14	7.19	11.51	5.64%
YoY %	8.32%	-34.36%	70.02%	44.82%	-0.70%	-37.53%	-	-
Horiz. %	108.60%	100.26%	152.74%	89.83%	62.03%	62.47%	100.00%	-
P/NAPS	0.75	0.84	0.82	0.94	0.89	0.87	0.94	-13.96%
YoY %	-10.71%	2.44%	-12.77%	5.62%	2.30%	-7.45%	-	-
Horiz. %	79.79%	89.36%	87.23%	100.00%	94.68%	92.55%	100.00%	-

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

Featured Posts

MQ Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos

MQ Market Updates - 25 June 2024

MQ Trader

MQ Trading Signals

No trading signals available.

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

JCY

JCY INTERNATIONAL BERHAD

1000

PTRANS

PERAK TRANSIT BERHAD

734

HLIND

HONG LEONG INDUSTRIES BHD

691

MPI

MALAYSIAN PACIFIC INDUSTRIES

668

YTLPOWR

YTL POWER INTERNATIONAL BHD

626

NOTION

NOTION VTEC BHD

559

DNEX

DAGANG NEXCHANGE BERHAD

556

HEXCAP

HEXTAR CAPITAL BERHAD

435

GENTING

GENTING BHD

398

SNS

SNS NETWORK TECHNOLOGY BERHAD

388

Daily Stocks

HSI-CXF

0.12

-0.005

411,949,000

HSI-HUZ

0.195

-0.01

304,844,100

HSI-HU8

0.075

-0.005

192,819,300

INIX-OR

0.02

0.00

141,839,900

INGENIEU

0.065

0.00

136,541,200

HSI-CXV

0.145

0.00

90,810,300

JCY

0.695

-0.08

90,327,000

AHB-WC

0.065

0.00

81,853,700

YGL

0.245

+0.06

76,783,300

EDUSPEC-OR

0.005

0.00

75,002,700

More active Stocks

KLK

20.98

+0.54

1,425,400

TENAGA

14.00

+0.28

11,022,800

DLADY

36.02

+0.20

11,200

HLFG

17.20

+0.14

477,500

HEIM

23.20

+0.14

147,100

KIMLUN

1.38

+0.10

1,105,500

ALLIANZ

22.12

+0.10

27,700

SGBHD

0.60

+0.10

10,000

HARTA

3.26

+0.09

3,726,100

BURSA

8.84

+0.09

1,093,900

More gainer Stocks

NESTLE

122.50

-0.50

350,100

PETGAS

18.04

-0.30

751,200

NOTION

2.06

-0.26

37,862,400

PETDAG

17.20

-0.26

436,900

SAM

6.16

-0.25

293,200

KESM

7.18

-0.23

88,800

AXIATA-C1B

0.035

-0.225

1,380,000

MPI

38.60

-0.22

172,200

YTLPOWR

4.67

-0.21

30,544,000

ECOWLD-C26

0.01

-0.20

100

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More