[ALCOM] YoY Annualized Quarter Result on 31-Mar-2007

Stock
[ALCOM] ALCOM GROUP BERHAD
Announcement Date
31-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007
Profit Trend
QoQ- -31.38%
YoY- -52.77%
Quarter Report
Latest QR
Upcoming QR
ALCOM's Result
ALCOM's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/08 31/12/07 30/09/07 31/03/07 30/09/06 31/12/06 CAGR
Revenue 496,545 431,458 465,618 397,992 429,885 373,708 25.54%
PBT 24,454 20,790 23,892 13,920 23,481 17,453 30.99%
Tax -6,241 -5,364 -6,079 -4,336 -5,394 -3,487 59.35%
NP 18,213 15,426 17,812 9,584 18,087 13,966 23.67%
-
NP to SH 18,213 15,426 17,812 9,584 18,087 13,966 23.67%
-
Tax Rate 25.52% 25.80% 25.44% 31.15% 22.97% 19.98% -
Total Cost 478,332 416,032 447,805 388,408 411,798 359,742 25.61%
-
Net Worth 214,505 214,580 211,910 208,984 210,282 205,029 3.68%
Dividend
31/03/08 31/12/07 30/09/07 31/03/07 30/09/06 31/12/06 CAGR
Div 16,654 10,904 14,993 39,933 14,972 19,970 -13.52%
Div Payout % 91.44% 70.69% 84.18% 416.67% 82.78% 142.99% -
Equity
31/03/08 31/12/07 30/09/07 31/03/07 30/09/06 31/12/06 CAGR
Net Worth 214,505 214,580 211,910 208,984 210,282 205,029 3.68%
NOSH 133,233 133,279 133,277 133,111 133,090 133,136 0.05%
Ratio Analysis
31/03/08 31/12/07 30/09/07 31/03/07 30/09/06 31/12/06 CAGR
NP Margin 3.67% 3.58% 3.83% 2.41% 4.21% 3.74% -
ROE 8.49% 7.19% 8.41% 4.59% 8.60% 6.81% -
Per Share
31/03/08 31/12/07 30/09/07 31/03/07 30/09/06 31/12/06 CAGR
RPS 372.69 323.72 349.36 298.99 323.00 280.70 25.46%
EPS 13.67 11.57 13.37 7.20 13.59 10.49 23.60%
DPS 12.50 8.18 11.25 30.00 11.25 15.00 -13.57%
NAPS 1.61 1.61 1.59 1.57 1.58 1.54 3.62%
Adjusted Per Share Value based on latest NOSH - 133,111
31/03/08 31/12/07 30/09/07 31/03/07 30/09/06 31/12/06 CAGR
RPS 368.84 320.49 345.87 295.63 319.32 277.59 25.54%
EPS 13.53 11.46 13.23 7.12 13.44 10.37 23.72%
DPS 12.37 8.10 11.14 29.66 11.12 14.83 -13.51%
NAPS 1.5934 1.5939 1.5741 1.5524 1.562 1.523 3.68%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 31/03/07 30/09/06 31/12/06 CAGR
Date 31/03/08 31/12/07 28/09/07 30/03/07 29/09/06 29/12/06 -
Price 1.04 1.25 1.27 1.36 1.35 1.35 -
P/RPS 0.28 0.39 0.36 0.00 0.42 0.48 -35.04%
P/EPS 7.61 10.80 9.50 0.00 9.93 12.87 -34.33%
EY 13.14 9.26 10.52 0.00 10.07 7.77 52.27%
DY 12.02 6.55 8.86 0.00 8.33 11.11 6.50%
P/NAPS 0.65 0.78 0.80 1.36 0.85 0.88 -21.53%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 31/03/07 30/09/06 31/12/06 CAGR
Date 27/05/08 26/02/08 27/11/07 31/05/07 28/11/06 26/02/07 -
Price 1.03 1.06 1.20 1.28 1.40 1.45 -
P/RPS 0.28 0.33 0.34 0.00 0.43 0.52 -39.07%
P/EPS 7.53 9.16 8.98 0.00 10.30 13.82 -38.49%
EY 13.27 10.92 11.14 0.00 9.71 7.23 62.59%
DY 12.14 7.72 9.37 0.00 8.04 10.34 13.70%
P/NAPS 0.64 0.66 0.75 1.28 0.89 0.94 -26.48%

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