[ALCOM] YoY Annualized Quarter Result on 30-Jun-2004 [#2]

Stock
[ALCOM] ALCOM GROUP BERHAD
Announcement Date
26-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- 26.83%
YoY- 85.99%
Quarter Report
Latest QR
Upcoming QR
ALCOM's Result
ALCOM's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/08 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Revenue 385,962 391,370 339,472 284,726 279,978 273,096 299,712 3.54%
PBT 24,410 25,188 25,152 21,050 12,500 24,118 -638 -
Tax -6,036 -5,600 -4,742 -6,952 -4,920 -5,830 638 -
NP 18,374 19,588 20,410 14,098 7,580 18,288 0 -
-
NP to SH 18,374 19,588 15,618 14,098 7,580 18,288 -2,772 -
-
Tax Rate 24.73% 22.23% 18.85% 33.03% 39.36% 24.17% - -
Total Cost 367,588 371,782 319,062 270,628 272,398 254,808 299,712 2.85%
-
Net Worth 214,595 212,913 205,849 188,765 198,083 219,350 217,800 -0.20%
Dividend
30/09/08 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Div 19,869 - 19,920 13,200 13,205 - - -
Div Payout % 108.14% - 127.55% 93.63% 174.22% - - -
Equity
30/09/08 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Net Worth 214,595 212,913 205,849 188,765 198,083 219,350 217,800 -0.20%
NOSH 132,466 133,070 132,806 132,003 132,055 132,138 132,000 0.04%
Ratio Analysis
30/09/08 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
NP Margin 4.76% 5.00% 6.01% 4.95% 2.71% 6.70% 0.00% -
ROE 8.56% 9.20% 7.59% 7.47% 3.83% 8.34% -1.27% -
Per Share
30/09/08 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 291.37 294.11 255.61 215.70 212.02 206.67 227.05 3.49%
EPS 13.90 14.72 11.76 10.68 5.74 13.84 -2.10 -
DPS 15.00 0.00 15.00 10.00 10.00 0.00 0.00 -
NAPS 1.62 1.60 1.55 1.43 1.50 1.66 1.65 -0.25%
Adjusted Per Share Value based on latest NOSH - 131,790
30/09/08 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 287.32 291.35 252.71 211.96 208.42 203.30 223.11 3.54%
EPS 13.68 14.58 11.63 10.49 5.64 13.61 -2.06 -
DPS 14.79 0.00 14.83 9.83 9.83 0.00 0.00 -
NAPS 1.5975 1.585 1.5324 1.4052 1.4746 1.6329 1.6214 -0.20%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 30/09/08 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 -
Price 1.00 1.49 1.62 1.20 1.19 1.21 1.10 -
P/RPS 0.34 0.51 0.63 0.56 0.56 0.59 0.48 -4.64%
P/EPS 7.21 10.12 13.78 11.24 20.73 8.74 -52.38 -
EY 13.87 9.88 7.26 8.90 4.82 11.44 -1.91 -
DY 15.00 0.00 9.26 8.33 8.40 0.00 0.00 -
P/NAPS 0.62 0.93 1.05 0.84 0.79 0.73 0.67 -1.06%
Price Multiplier on Announcement Date
30/09/08 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 25/11/08 17/08/06 29/08/05 26/08/04 29/08/03 22/08/02 27/08/01 -
Price 0.83 1.39 1.65 1.31 1.24 1.25 1.09 -
P/RPS 0.28 0.47 0.65 0.61 0.58 0.60 0.48 -7.15%
P/EPS 5.98 9.44 14.03 12.27 21.60 9.03 -51.90 -
EY 16.71 10.59 7.13 8.15 4.63 11.07 -1.93 -
DY 18.07 0.00 9.09 7.63 8.06 0.00 0.00 -
P/NAPS 0.51 0.87 1.06 0.92 0.83 0.75 0.66 -3.49%

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