[ALCOM] YoY Annualized Quarter Result on 31-Dec-2009 [#3]

Stock
[ALCOM] ALCOM GROUP BERHAD
Announcement Date
23-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
31-Dec-2009 [#3]
Profit Trend
QoQ- 55.96%
YoY- -45.99%
Quarter Report
Latest QR
Upcoming QR
ALCOM's Result
ALCOM's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 30/09/05 30/09/04 CAGR
Revenue 281,754 276,632 286,618 238,865 347,941 327,101 280,109 0.07%
PBT -6,678 2,718 4,590 6,113 13,309 23,785 53,064 -
Tax 702 -568 -972 -433 -2,793 -4,341 -7,541 -
NP -5,976 2,150 3,618 5,680 10,516 19,444 45,522 -
-
NP to SH -5,976 2,150 3,618 5,680 10,516 15,781 45,522 -
-
Tax Rate - 20.90% 21.18% 7.08% 20.99% 18.25% 14.21% -
Total Cost 287,730 274,481 283,000 233,185 337,425 307,657 234,586 2.50%
-
Net Worth 177,164 186,475 189,318 191,832 213,571 209,886 218,618 -2.51%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 30/09/05 30/09/04 CAGR
Div 8,814 13,225 13,239 17,639 13,265 13,283 28,208 -13.14%
Div Payout % 0.00% 614.94% 365.85% 310.56% 126.14% 84.18% 61.97% -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 30/09/05 30/09/04 CAGR
Net Worth 177,164 186,475 189,318 191,832 213,571 209,886 218,618 -2.51%
NOSH 132,212 132,252 132,390 132,298 132,653 132,839 141,044 -0.78%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 30/09/05 30/09/04 CAGR
NP Margin -2.12% 0.78% 1.26% 2.38% 3.02% 5.94% 16.25% -
ROE -3.37% 1.15% 1.91% 2.96% 4.92% 7.52% 20.82% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 30/09/05 30/09/04 CAGR
RPS 213.11 209.17 216.50 180.55 262.29 246.24 198.60 0.85%
EPS -4.52 1.63 2.73 4.29 7.95 11.88 34.48 -
DPS 6.67 10.00 10.00 13.33 10.00 10.00 20.00 -12.45%
NAPS 1.34 1.41 1.43 1.45 1.61 1.58 1.55 -1.74%
Adjusted Per Share Value based on latest NOSH - 132,554
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 30/09/05 30/09/04 CAGR
RPS 209.29 205.49 212.90 177.43 258.45 242.97 208.07 0.07%
EPS -4.44 1.60 2.69 4.22 7.81 11.72 33.81 -
DPS 6.55 9.82 9.83 13.10 9.85 9.87 20.95 -13.13%
NAPS 1.316 1.3852 1.4063 1.425 1.5864 1.5591 1.6239 -2.51%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 30/09/05 30/09/04 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 30/09/05 30/09/04 -
Price 0.68 0.85 0.93 1.08 0.81 1.59 1.47 -
P/RPS 0.32 0.41 0.43 0.60 0.31 0.65 0.74 -9.65%
P/EPS -15.04 52.27 34.02 25.16 10.22 13.38 4.55 -
EY -6.65 1.91 2.94 3.98 9.79 7.47 21.96 -
DY 9.80 11.76 10.75 12.35 12.35 6.29 13.61 -3.89%
P/NAPS 0.51 0.60 0.65 0.74 0.50 1.01 0.95 -7.25%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 30/09/05 30/09/04 CAGR
Date 21/02/13 23/02/12 21/02/11 23/02/10 24/02/09 24/11/05 25/11/04 -
Price 0.70 0.86 0.96 1.02 0.80 1.64 1.60 -
P/RPS 0.33 0.41 0.44 0.56 0.31 0.67 0.81 -10.30%
P/EPS -15.49 52.88 35.12 23.76 10.09 13.80 4.96 -
EY -6.46 1.89 2.85 4.21 9.91 7.24 20.17 -
DY 9.52 11.63 10.42 13.07 12.50 6.10 12.50 -3.24%
P/NAPS 0.52 0.61 0.67 0.70 0.50 1.04 1.03 -7.94%

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