[ALCOM] QoQ TTM Result on 31-Mar-2005 [#1]

Stock
[ALCOM] ALCOM GROUP BERHAD
Announcement Date
26-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- 4.65%
YoY- 747.01%
Quarter Report
Latest QR
Upcoming QR
ALCOM's Result
ALCOM's Financial Summary
View:
Show?
TTM Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 316,789 311,372 303,501 288,516 276,128 280,071 275,667 9.68%
PBT 22,138 21,689 45,699 44,613 43,648 44,266 17,199 18.27%
Tax -4,304 -4,660 -5,955 -6,323 -7,060 -7,345 -5,979 -19.63%
NP 17,834 17,029 39,744 38,290 36,588 36,921 11,220 36.08%
-
NP to SH 15,538 15,388 38,454 38,290 36,588 36,921 11,220 24.16%
-
Tax Rate 19.44% 21.49% 13.03% 14.17% 16.17% 16.59% 34.76% -
Total Cost 298,955 294,343 263,757 250,226 239,540 243,150 264,447 8.49%
-
Net Worth 226,317 209,988 205,769 209,940 206,257 208,480 188,459 12.94%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div 13,284 9,956 23,406 20,039 20,039 20,039 6,589 59.38%
Div Payout % 85.50% 64.70% 60.87% 52.34% 54.77% 54.28% 58.73% -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 226,317 209,988 205,769 209,940 206,257 208,480 188,459 12.94%
NOSH 133,128 132,904 132,754 132,874 132,216 134,503 131,790 0.67%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 5.63% 5.47% 13.10% 13.27% 13.25% 13.18% 4.07% -
ROE 6.87% 7.33% 18.69% 18.24% 17.74% 17.71% 5.95% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 237.96 234.28 228.62 217.14 208.85 208.23 209.17 8.95%
EPS 11.67 11.58 28.97 28.82 27.67 27.45 8.51 23.36%
DPS 10.00 7.50 17.50 15.00 15.00 14.90 5.00 58.53%
NAPS 1.70 1.58 1.55 1.58 1.56 1.55 1.43 12.18%
Adjusted Per Share Value based on latest NOSH - 132,874
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 235.31 231.29 225.44 214.31 205.11 208.04 204.77 9.68%
EPS 11.54 11.43 28.56 28.44 27.18 27.43 8.33 24.19%
DPS 9.87 7.40 17.39 14.89 14.89 14.89 4.89 59.50%
NAPS 1.6811 1.5598 1.5285 1.5595 1.5321 1.5486 1.3999 12.94%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 1.33 1.59 1.62 1.52 1.98 1.47 1.20 -
P/RPS 0.56 0.68 0.71 0.70 0.95 0.71 0.57 -1.16%
P/EPS 11.40 13.73 5.59 5.27 7.16 5.36 14.10 -13.17%
EY 8.78 7.28 17.88 18.96 13.98 18.67 7.09 15.27%
DY 7.52 4.72 10.80 9.87 7.58 10.14 4.17 47.99%
P/NAPS 0.78 1.01 1.05 0.96 1.27 0.95 0.84 -4.80%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 24/02/06 24/11/05 29/08/05 26/05/05 23/02/05 25/11/04 26/08/04 -
Price 1.43 1.64 1.65 1.70 1.78 1.60 1.31 -
P/RPS 0.60 0.70 0.72 0.78 0.85 0.77 0.63 -3.19%
P/EPS 12.25 14.16 5.70 5.90 6.43 5.83 15.39 -14.07%
EY 8.16 7.06 17.56 16.95 15.55 17.16 6.50 16.32%
DY 6.99 4.57 10.61 8.82 8.43 9.31 3.82 49.43%
P/NAPS 0.84 1.04 1.06 1.08 1.14 1.03 0.92 -5.86%

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