[ALCOM] YoY Annualized Quarter Result on 31-Dec-2013 [#3]

Stock
[ALCOM] ALCOM GROUP BERHAD
Announcement Date
20-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
31-Dec-2013 [#3]
Profit Trend
QoQ- 29.33%
YoY- 47.97%
Quarter Report
Latest QR
Upcoming QR
ALCOM's Result
ALCOM's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/17 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 436,156 279,654 269,198 259,209 281,754 276,632 286,618 6.41%
PBT 22,516 4,188 -5,800 -3,562 -6,678 2,718 4,590 26.55%
Tax -6,710 -1,329 556 453 702 -568 -972 33.11%
NP 15,806 2,858 -5,244 -3,109 -5,976 2,150 3,618 24.39%
-
NP to SH 15,806 2,858 -5,244 -3,109 -5,976 2,150 3,618 24.39%
-
Tax Rate 29.80% 31.73% - - - 20.90% 21.18% -
Total Cost 420,350 276,796 274,442 262,318 287,730 274,481 283,000 6.03%
-
Net Worth 113,736 169,402 168,178 176,224 177,164 186,475 189,318 -7.26%
Dividend
30/09/17 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div - 8,823 8,828 - 8,814 13,225 13,239 -
Div Payout % - 308.64% 0.00% - 0.00% 614.94% 365.85% -
Equity
30/09/17 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 113,736 169,402 168,178 176,224 177,164 186,475 189,318 -7.26%
NOSH 134,330 132,345 132,424 132,499 132,212 132,252 132,390 0.21%
Ratio Analysis
30/09/17 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 3.62% 1.02% -1.95% -1.20% -2.12% 0.78% 1.26% -
ROE 13.90% 1.69% -3.12% -1.76% -3.37% 1.15% 1.91% -
Per Share
30/09/17 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 329.79 211.31 203.29 195.63 213.11 209.17 216.50 6.43%
EPS 11.95 2.16 -3.96 -2.35 -4.52 1.63 2.73 24.43%
DPS 0.00 6.67 6.67 0.00 6.67 10.00 10.00 -
NAPS 0.86 1.28 1.27 1.33 1.34 1.41 1.43 -7.25%
Adjusted Per Share Value based on latest NOSH - 131,999
30/09/17 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 323.98 207.73 199.96 192.54 209.29 205.49 212.90 6.41%
EPS 11.74 2.12 -3.90 -2.31 -4.44 1.60 2.69 24.38%
DPS 0.00 6.55 6.56 0.00 6.55 9.82 9.83 -
NAPS 0.8448 1.2583 1.2493 1.309 1.316 1.3852 1.4063 -7.26%
Price Multiplier on Financial Quarter End Date
30/09/17 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 29/09/17 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 1.25 0.72 0.68 0.635 0.68 0.85 0.93 -
P/RPS 0.38 0.34 0.33 0.32 0.32 0.41 0.43 -1.81%
P/EPS 10.46 33.33 -17.17 -27.06 -15.04 52.27 34.02 -16.02%
EY 9.56 3.00 -5.82 -3.70 -6.65 1.91 2.94 19.07%
DY 0.00 9.26 9.80 0.00 9.80 11.76 10.75 -
P/NAPS 1.45 0.56 0.54 0.48 0.51 0.60 0.65 12.61%
Price Multiplier on Announcement Date
30/09/17 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/11/17 16/02/16 17/02/15 20/02/14 21/02/13 23/02/12 21/02/11 -
Price 1.08 0.68 0.76 0.635 0.70 0.86 0.96 -
P/RPS 0.33 0.32 0.37 0.32 0.33 0.41 0.44 -4.17%
P/EPS 9.04 31.48 -19.19 -27.06 -15.49 52.88 35.12 -18.20%
EY 11.07 3.18 -5.21 -3.70 -6.46 1.89 2.85 22.25%
DY 0.00 9.80 8.77 0.00 9.52 11.63 10.42 -
P/NAPS 1.26 0.53 0.60 0.48 0.52 0.61 0.67 9.80%

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