[ALCOM] YoY Cumulative 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- -6.0%
YoY- 47.97%
Quarter Report
Latest QR
Upcoming QR
ALCOM's Result
ALCOM's Financial Summary
View:
Show?
Cumulative Result
30/09/17 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 181,732 209,741 201,899 194,407 211,316 207,474 214,964 -2.45%
PBT 9,382 3,141 -4,350 -2,672 -5,009 2,039 3,443 16.00%
Tax -2,796 -997 417 340 527 -426 -729 22.02%
NP 6,586 2,144 -3,933 -2,332 -4,482 1,613 2,714 14.02%
-
NP to SH 6,586 2,144 -3,933 -2,332 -4,482 1,613 2,714 14.02%
-
Tax Rate 29.80% 31.74% - - - 20.89% 21.17% -
Total Cost 175,146 207,597 205,832 196,739 215,798 205,861 212,250 -2.80%
-
Net Worth 113,736 169,402 168,178 176,225 177,164 186,475 189,318 -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 - 6,617 6,621 - 6,610 9,918 9,929 -
Div Payout % - 308.64% 0.00% - 0.00% 614.93% 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 113,736 169,402 168,178 176,225 177,164 186,475 189,318 -7.26%
NOSH 134,330 132,345 132,424 132,500 132,212 132,252 132,390 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 5.79% 1.27% -2.34% -1.32% -2.53% 0.86% 1.43% -
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 137.41 158.48 152.46 146.72 159.83 156.88 162.37 -2.44%
EPS 4.98 1.62 -2.97 -1.76 -3.39 1.22 2.05 14.04%
DPS 0.00 5.00 5.00 0.00 5.00 7.50 7.50 -
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 134.99 155.80 149.97 144.41 156.97 154.11 159.68 -2.45%
EPS 4.89 1.59 -2.92 -1.73 -3.33 1.20 2.02 13.98%
DPS 0.00 4.92 4.92 0.00 4.91 7.37 7.38 -
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 0.91 0.45 0.45 0.43 0.43 0.54 0.57 7.17%
P/EPS 25.10 44.44 -22.90 -36.08 -20.06 69.69 45.37 -8.39%
EY 3.98 2.25 -4.37 -2.77 -4.99 1.43 2.20 9.17%
DY 0.00 6.94 7.35 0.00 7.35 8.82 8.06 -
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 0.79 0.43 0.50 0.43 0.44 0.55 0.59 4.41%
P/EPS 21.69 41.98 -25.59 -36.08 -20.65 70.51 46.83 -10.77%
EY 4.61 2.38 -3.91 -2.77 -4.84 1.42 2.14 12.03%
DY 0.00 7.35 6.58 0.00 7.14 8.72 7.81 -
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