[ALCOM] QoQ TTM Result on 31-Dec-2007

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
TTM Result
Revenue	379,135	386,546	397,047	395,504	397,530	390,423	391,654	-2.13%
YoY %	-1.92%	-2.64%	0.39%	-0.51%	1.82%	-0.31%	-	-
Horiz. %	96.80%	98.70%	101.38%	100.98%	101.50%	99.69%	100.00%	-
PBT	20,731	22,873	20,974	19,058	17,727	14,423	14,145	28.93%
YoY %	-9.36%	9.05%	10.05%	7.51%	22.91%	1.97%	-	-
Horiz. %	146.56%	161.70%	148.28%	134.73%	125.32%	101.97%	100.00%	-
Tax	-5,206	-5,245	-5,157	-4,917	-3,944	-3,433	-2,856	49.05%
YoY %	0.74%	-1.71%	-4.88%	-24.67%	-14.88%	-20.20%	-	-
Horiz. %	182.28%	183.65%	180.57%	172.16%	138.10%	120.20%	100.00%	-
NP	15,525	17,628	15,817	14,141	13,783	10,990	11,289	23.59%
YoY %	-11.93%	11.45%	11.85%	2.60%	25.41%	-2.65%	-	-
Horiz. %	137.52%	156.15%	140.11%	125.26%	122.09%	97.35%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	15,525	17,628	15,817	14,141	13,783	10,990	11,289	23.59%
YoY %	-11.93%	11.45%	11.85%	2.60%	25.41%	-2.65%	-	-
Horiz. %	137.52%	156.15%	140.11%	125.26%	122.09%	97.35%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	25.11%	22.93%	24.59%	25.80%	22.25%	23.80%	20.19%	-
YoY %	9.51%	-6.75%	-4.69%	15.96%	-6.51%	17.88%	-	-
Horiz. %	124.37%	113.57%	121.79%	127.79%	110.20%	117.88%	100.00%	-
Total Cost	363,610	368,918	381,230	381,363	383,747	379,433	380,365	-2.95%
YoY %	-1.44%	-3.23%	-0.03%	-0.62%	1.14%	-0.25%	-	-
Horiz. %	95.60%	96.99%	100.23%	100.26%	100.89%	99.75%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	214,595	218,353	214,245	214,603	212,153	206,448	208,984	1.77%
YoY %	-1.72%	1.92%	-0.17%	1.15%	2.76%	-1.21%	-	-
Horiz. %	102.68%	104.48%	102.52%	102.69%	101.52%	98.79%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Dividend
Div	16,588	6,653	6,653	9,983	19,990	19,990	29,964	-32.50%
YoY %	149.33%	0.00%	-33.36%	-50.06%	0.00%	-33.29%	-	-
Horiz. %	55.36%	22.20%	22.20%	33.32%	66.71%	66.71%	100.00%	-
Div Payout %	106.85%	37.74%	42.07%	70.60%	145.04%	181.90%	265.43%	-
YoY %	183.12%	-10.29%	-40.41%	-51.32%	-20.26%	-31.47%	-	-
Horiz. %	40.26%	14.22%	15.85%	26.60%	54.64%	68.53%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Equity
Net Worth	214,595	218,353	214,245	214,603	212,153	206,448	208,984	1.77%
YoY %	-1.72%	1.92%	-0.17%	1.15%	2.76%	-1.21%	-	-
Horiz. %	102.68%	104.48%	102.52%	102.69%	101.52%	98.79%	100.00%	-
NOSH	132,466	132,335	133,071	133,294	133,430	133,192	133,111	-0.32%
YoY %	0.10%	-0.55%	-0.17%	-0.10%	0.18%	0.06%	-	-
Horiz. %	99.52%	99.42%	99.97%	100.14%	100.24%	100.06%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Ratio Analysis
NP Margin	4.09%	4.56%	3.98%	3.58%	3.47%	2.81%	2.88%	-
YoY %	-10.31%	14.57%	11.17%	3.17%	23.49%	-2.43%	-	-
Horiz. %	142.01%	158.33%	138.19%	124.31%	120.49%	97.57%	100.00%	-
ROE	7.23%	8.07%	7.38%	6.59%	6.50%	5.32%	5.40%	-
YoY %	-10.41%	9.35%	11.99%	1.38%	22.18%	-1.48%	-	-
Horiz. %	133.89%	149.44%	136.67%	122.04%	120.37%	98.52%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Per Share
RPS	286.21	292.10	298.37	296.72	297.93	293.13	294.23	-1.82%
YoY %	-2.02%	-2.10%	0.56%	-0.41%	1.64%	-0.37%	-	-
Horiz. %	97.27%	99.28%	101.41%	100.85%	101.26%	99.63%	100.00%	-
EPS	11.72	13.32	11.89	10.61	10.33	8.25	8.48	24.00%
YoY %	-12.01%	12.03%	12.06%	2.71%	25.21%	-2.71%	-	-
Horiz. %	138.21%	157.08%	140.21%	125.12%	121.82%	97.29%	100.00%	-
DPS	12.50	5.00	5.00	7.50	15.00	15.00	22.50	-32.34%
YoY %	150.00%	0.00%	-33.33%	-50.00%	0.00%	-33.33%	-	-
Horiz. %	55.56%	22.22%	22.22%	33.33%	66.67%	66.67%	100.00%	-
NAPS	1.62	1.65	1.61	1.61	1.59	1.55	1.57	2.10%
YoY %	-1.82%	2.48%	0.00%	1.26%	2.58%	-1.27%	-	-
Horiz. %	103.18%	105.10%	102.55%	102.55%	101.27%	98.73%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Adjusted Per Share Value based on latest NOSH - 133,294
RPS	282.24	287.76	295.57	294.42	295.93	290.64	291.56	-2.13%
YoY %	-1.92%	-2.64%	0.39%	-0.51%	1.82%	-0.32%	-	-
Horiz. %	96.80%	98.70%	101.38%	100.98%	101.50%	99.68%	100.00%	-
EPS	11.56	13.12	11.77	10.53	10.26	8.18	8.40	23.65%
YoY %	-11.89%	11.47%	11.78%	2.63%	25.43%	-2.62%	-	-
Horiz. %	137.62%	156.19%	140.12%	125.36%	122.14%	97.38%	100.00%	-
DPS	12.35	4.95	4.95	7.43	14.88	14.88	22.31	-32.50%
YoY %	149.49%	0.00%	-33.38%	-50.07%	0.00%	-33.30%	-	-
Horiz. %	55.36%	22.19%	22.19%	33.30%	66.70%	66.70%	100.00%	-
NAPS	1.5975	1.6255	1.5949	1.5976	1.5793	1.5369	1.5557	1.77%
YoY %	-1.72%	1.92%	-0.17%	1.16%	2.76%	-1.21%	-	-
Horiz. %	102.69%	104.49%	102.52%	102.69%	101.52%	98.79%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/08	30/06/08	31/03/08	31/12/07	28/09/07	29/06/07	30/03/07	-
Price	1.00	0.98	1.04	1.25	1.27	1.30	1.36	-
P/RPS	0.35	0.34	0.35	0.42	0.43	0.44	0.46	-16.61%
YoY %	2.94%	-2.86%	-16.67%	-2.33%	-2.27%	-4.35%	-	-
Horiz. %	76.09%	73.91%	76.09%	91.30%	93.48%	95.65%	100.00%	-
P/EPS	8.53	7.36	8.75	11.78	12.29	15.76	16.04	-34.28%
YoY %	15.90%	-15.89%	-25.72%	-4.15%	-22.02%	-1.75%	-	-
Horiz. %	53.18%	45.89%	54.55%	73.44%	76.62%	98.25%	100.00%	-
EY	11.72	13.59	11.43	8.49	8.13	6.35	6.24	52.05%
YoY %	-13.76%	18.90%	34.63%	4.43%	28.03%	1.76%	-	-
Horiz. %	187.82%	217.79%	183.17%	136.06%	130.29%	101.76%	100.00%	-
DY	12.50	5.10	4.81	6.00	11.81	11.54	16.54	-16.98%
YoY %	145.10%	6.03%	-19.83%	-49.20%	2.34%	-30.23%	-	-
Horiz. %	75.57%	30.83%	29.08%	36.28%	71.40%	69.77%	100.00%	-
P/NAPS	0.62	0.59	0.65	0.78	0.80	0.84	0.87	-20.16%
YoY %	5.08%	-9.23%	-16.67%	-2.50%	-4.76%	-3.45%	-	-
Horiz. %	71.26%	67.82%	74.71%	89.66%	91.95%	96.55%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Price Multiplier on Announcement Date
Date	25/11/08	28/08/08	27/05/08	26/02/08	27/11/07	28/08/07	31/05/07	-
Price	0.83	1.02	1.03	1.06	1.20	1.30	1.28	-
P/RPS	0.29	0.35	0.35	0.36	0.40	0.44	0.44	-24.20%
YoY %	-17.14%	0.00%	-2.78%	-10.00%	-9.09%	0.00%	-	-
Horiz. %	65.91%	79.55%	79.55%	81.82%	90.91%	100.00%	100.00%	-
P/EPS	7.08	7.66	8.67	9.99	11.62	15.76	15.09	-39.53%
YoY %	-7.57%	-11.65%	-13.21%	-14.03%	-26.27%	4.44%	-	-
Horiz. %	46.92%	50.76%	57.46%	66.20%	77.00%	104.44%	100.00%	-
EY	14.12	13.06	11.54	10.01	8.61	6.35	6.63	65.30%
YoY %	8.12%	13.17%	15.28%	16.26%	35.59%	-4.22%	-	-
Horiz. %	212.97%	196.98%	174.06%	150.98%	129.86%	95.78%	100.00%	-
DY	15.06	4.90	4.85	7.08	12.50	11.54	17.58	-9.77%
YoY %	207.35%	1.03%	-31.50%	-43.36%	8.32%	-34.36%	-	-
Horiz. %	85.67%	27.87%	27.59%	40.27%	71.10%	65.64%	100.00%	-
P/NAPS	0.51	0.62	0.64	0.66	0.75	0.84	0.82	-27.07%
YoY %	-17.74%	-3.12%	-3.03%	-12.00%	-10.71%	2.44%	-	-
Horiz. %	62.20%	75.61%	78.05%	80.49%	91.46%	102.44%	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 - 14 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 >

LBS

LBS BINA GROUP BHD

1000

MPI

MALAYSIAN PACIFIC INDUSTRIES

277

PTRANS

PERAK TRANSIT BERHAD

277

HLIND

HONG LEONG INDUSTRIES BHD

269

JCY

JCY INTERNATIONAL BERHAD

207

PBBANK

PUBLIC BANK BHD

131

GENTING

GENTING BHD

119

YTLPOWR

YTL POWER INTERNATIONAL BHD

101

INARI

INARI AMERTRON BERHAD

100

MAYBANK

MALAYAN BANKING BHD

Daily Stocks

HSI-CV7

0.085

-0.015

225,859,100

MYEG

1.05

-0.09

150,001,800

HSI-HU8

0.13

+0.015

120,526,100

HSI-CV3

0.08

-0.025

110,794,700

JCY

0.895

0.00

100,434,400

DFX

0.20

+0.04

97,966,900

SNS

0.87

+0.025

88,301,700

HUBLINE

0.065

+0.005

65,800,800

0.27

+0.055

62,232,900

EURO

0.10

+0.005

59,622,800

More active Stocks

NESTLE

124.20

+0.90

31,800

PIE

7.08

+0.89

2,508,200

DLADY

37.80

+0.40

32,100

AYER

7.30

+0.30

100

KESM

7.41

+0.25

386,100

PIE-CL

0.78

+0.20

126,300

AJI

15.70

+0.16

171,800

CABNET

0.425

+0.14

51,090,300

PPHB

1.05

+0.14

7,608,600

NOTION

1.81

+0.13

23,002,200

More gainer Stocks

PETGAS

17.66

-0.34

862,000

DAYANG

2.81

-0.28

9,855,800

HSI-CXN

0.26

-0.27

4,233,600

KLK

20.50

-0.26

1,163,700

IDEAL

3.80

-0.19

1,000

PMETAL

5.80

-0.18

9,847,900

ORIENT

6.97

-0.18

1,220,900

VITROX

4.60

-0.16

4,648,900

HEIM

23.20

-0.16

343,100

PPB

14.40

-0.14

684,300

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