[ALCOM] YoY Annualized Quarter Result on 31-Mar-2013 [#4]

Stock
[ALCOM] ALCOM GROUP BERHAD
Announcement Date
20-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
31-Mar-2013 [#4]
Profit Trend
QoQ- 50.99%
YoY- -273.62%
Quarter Report
Latest QR
Upcoming QR
ALCOM's Result
ALCOM's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 287,406 279,712 259,169 288,299 274,585 296,666 254,011 2.07%
PBT 2,862 -963 -2,297 -3,914 2,412 7,979 6,785 -13.38%
Tax -1,051 -514 714 951 -725 -1,829 -1,096 -0.69%
NP 1,811 -1,477 -1,583 -2,963 1,687 6,150 5,689 -17.35%
-
NP to SH 2,570 -1,638 -1,806 -2,929 1,687 6,150 5,689 -12.39%
-
Tax Rate 36.72% - - - 30.06% 22.92% 16.15% -
Total Cost 285,595 281,189 260,752 291,262 272,898 290,516 248,322 2.35%
-
Net Worth 267,589 185,737 201,669 178,920 185,833 191,774 193,161 5.57%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div 10,789 7,312 - 6,626 9,884 9,919 13,230 -3.33%
Div Payout % 419.84% 0.00% - 0.00% 585.94% 161.29% 232.56% -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 267,589 185,737 201,669 178,920 185,833 191,774 193,161 5.57%
NOSH 215,798 146,249 150,499 132,533 131,796 132,258 132,302 8.48%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 0.63% -0.53% -0.61% -1.03% 0.61% 2.07% 2.24% -
ROE 0.96% -0.88% -0.90% -1.64% 0.91% 3.21% 2.95% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 133.18 191.26 172.21 217.53 208.34 224.31 191.99 -5.90%
EPS 1.37 -1.12 -1.20 -2.24 1.28 4.65 4.30 -17.34%
DPS 5.00 5.00 0.00 5.00 7.50 7.50 10.00 -10.90%
NAPS 1.24 1.27 1.34 1.35 1.41 1.45 1.46 -2.68%
Adjusted Per Share Value based on latest NOSH - 132,735
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 213.49 207.77 192.51 214.15 203.96 220.37 188.68 2.07%
EPS 1.91 -1.22 -1.34 -2.18 1.25 4.57 4.23 -12.40%
DPS 8.01 5.43 0.00 4.92 7.34 7.37 9.83 -3.35%
NAPS 1.9877 1.3797 1.498 1.329 1.3804 1.4245 1.4348 5.57%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 0.805 0.75 0.65 0.67 0.85 0.94 0.97 -
P/RPS 0.60 0.39 0.38 0.31 0.41 0.42 0.51 2.74%
P/EPS 67.59 -66.96 -54.17 -30.32 66.41 20.22 22.56 20.04%
EY 1.48 -1.49 -1.85 -3.30 1.51 4.95 4.43 -16.68%
DY 6.21 6.67 0.00 7.46 8.82 7.98 10.31 -8.09%
P/NAPS 0.65 0.59 0.49 0.50 0.60 0.65 0.66 -0.25%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 26/05/16 27/05/15 21/05/14 20/05/13 28/05/12 26/05/11 25/05/10 -
Price 0.885 0.71 0.70 0.71 0.82 0.97 0.92 -
P/RPS 0.66 0.37 0.41 0.33 0.39 0.43 0.48 5.44%
P/EPS 74.31 -63.39 -58.33 -32.13 64.06 20.86 21.40 23.03%
EY 1.35 -1.58 -1.71 -3.11 1.56 4.79 4.67 -18.66%
DY 5.65 7.04 0.00 7.04 9.15 7.73 10.87 -10.32%
P/NAPS 0.71 0.56 0.52 0.53 0.58 0.67 0.63 2.01%

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