[ALCOM] YoY TTM Result on 30-Jun-2006 [#2]

	30/09/10	30/09/09	30/09/08	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
TTM Result
Revenue	286,262	222,669	379,135	342,738	303,501	275,667	264,870	1.07%
YoY %	28.56%	-41.27%	10.62%	12.93%	10.10%	4.08%	-	-
Horiz. %	108.08%	84.07%	143.14%	129.40%	114.58%	104.08%	100.00%	-
PBT	6,976	-10,447	20,731	22,156	45,699	17,199	3,912	8.29%
YoY %	166.78%	-150.39%	-6.43%	-51.52%	165.71%	339.65%	-	-
Horiz. %	178.32%	-267.05%	529.93%	566.36%	1,168.17%	439.65%	100.00%	-
Tax	-839	2,443	-5,206	-4,733	-5,955	-5,979	-6,224	-24.12%
YoY %	-134.34%	146.93%	-9.99%	20.52%	0.40%	3.94%	-	-
Horiz. %	13.48%	-39.25%	83.64%	76.04%	95.68%	96.06%	100.00%	-
NP	6,137	-8,004	15,525	17,423	39,744	11,220	-2,312	-
YoY %	176.67%	-151.56%	-10.89%	-56.16%	254.22%	585.29%	-	-
Horiz. %	-265.44%	346.19%	-671.50%	-753.59%	-1,719.03%	-485.29%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	6,137	-8,004	15,525	16,417	38,454	11,220	-2,312	-
YoY %	176.67%	-151.56%	-5.43%	-57.31%	242.73%	585.29%	-	-
Horiz. %	-265.44%	346.19%	-671.50%	-710.08%	-1,663.24%	-485.29%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	12.03%	-	25.11%	21.36%	13.03%	34.76%	159.10%	-
YoY %	0.00%	-	17.56%	63.93%	-62.51%	-78.15%	-	-
Horiz. %	7.56%	-	15.78%	13.43%	8.19%	21.85%	100.00%	-
Total Cost	280,125	230,673	363,610	325,315	263,757	264,447	267,182	0.65%
YoY %	21.44%	-36.56%	11.77%	23.34%	-0.26%	-1.02%	-	-
Horiz. %	104.84%	86.34%	136.09%	121.76%	98.72%	98.98%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	187,642	189,583	214,595	212,777	205,769	188,459	198,557	-0.77%
YoY %	-1.02%	-11.66%	0.85%	3.41%	9.19%	-5.09%	-	-
Horiz. %	94.50%	95.48%	108.08%	107.16%	103.63%	94.91%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Dividend
Div	9,910	20,808	16,588	13,314	23,406	6,589	6,618	5.72%
YoY %	-52.37%	25.44%	24.59%	-43.12%	255.23%	-0.44%	-	-
Horiz. %	149.74%	314.42%	250.65%	201.18%	353.67%	99.56%	100.00%	-
Div Payout %	161.49%	0.00%	106.85%	81.10%	60.87%	58.73%	0.00%	-
YoY %	0.00%	0.00%	31.75%	33.23%	3.64%	0.00%	-	-
Horiz. %	274.97%	0.00%	181.93%	138.09%	103.64%	100.00%	-	-

	30/09/10	30/09/09	30/09/08	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Equity
Net Worth	187,642	189,583	214,595	212,777	205,769	188,459	198,557	-0.77%
YoY %	-1.02%	-11.66%	0.85%	3.41%	9.19%	-5.09%	-	-
Horiz. %	94.50%	95.48%	108.08%	107.16%	103.63%	94.91%	100.00%	-
NOSH	132,142	132,575	132,466	132,985	132,754	131,790	132,371	-0.02%
YoY %	-0.33%	0.08%	-0.39%	0.17%	0.73%	-0.44%	-	-
Horiz. %	99.83%	100.15%	100.07%	100.46%	100.29%	99.56%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Ratio Analysis
NP Margin	2.14%	-3.59%	4.09%	5.08%	13.10%	4.07%	-0.87%	-
YoY %	159.61%	-187.78%	-19.49%	-61.22%	221.87%	567.82%	-	-
Horiz. %	-245.98%	412.64%	-470.11%	-583.91%	-1,505.75%	-467.82%	100.00%	-
ROE	3.27%	-4.22%	7.23%	7.72%	18.69%	5.95%	-1.16%	-
YoY %	177.49%	-158.37%	-6.35%	-58.69%	214.12%	612.93%	-	-
Horiz. %	-281.90%	363.79%	-623.28%	-665.52%	-1,611.21%	-512.93%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Per Share
RPS	216.63	167.96	286.21	257.73	228.62	209.17	200.10	1.09%
YoY %	28.98%	-41.32%	11.05%	12.73%	9.30%	4.53%	-	-
Horiz. %	108.26%	83.94%	143.03%	128.80%	114.25%	104.53%	100.00%	-
EPS	4.64	-6.04	11.72	12.34	28.97	8.51	-1.75	-
YoY %	176.82%	-151.54%	-5.02%	-57.40%	240.42%	586.29%	-	-
Horiz. %	-265.14%	345.14%	-669.71%	-705.14%	-1,655.43%	-486.29%	100.00%	-
DPS	7.50	15.70	12.50	10.00	17.50	5.00	5.00	5.74%
YoY %	-52.23%	25.60%	25.00%	-42.86%	250.00%	0.00%	-	-
Horiz. %	150.00%	314.00%	250.00%	200.00%	350.00%	100.00%	100.00%	-
NAPS	1.42	1.43	1.62	1.60	1.55	1.43	1.50	-0.75%
YoY %	-0.70%	-11.73%	1.25%	3.23%	8.39%	-4.67%	-	-
Horiz. %	94.67%	95.33%	108.00%	106.67%	103.33%	95.33%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Adjusted Per Share Value based on latest NOSH - 132,985
RPS	213.10	165.76	282.24	255.14	225.94	205.21	197.18	1.07%
YoY %	28.56%	-41.27%	10.62%	12.92%	10.10%	4.07%	-	-
Horiz. %	108.07%	84.07%	143.14%	129.39%	114.59%	104.07%	100.00%	-
EPS	4.57	-5.96	11.56	12.22	28.63	8.35	-1.72	-
YoY %	176.68%	-151.56%	-5.40%	-57.32%	242.87%	585.47%	-	-
Horiz. %	-265.70%	346.51%	-672.09%	-710.47%	-1,664.53%	-485.47%	100.00%	-
DPS	7.38	15.49	12.35	9.91	17.42	4.91	4.93	5.71%
YoY %	-52.36%	25.43%	24.62%	-43.11%	254.79%	-0.41%	-	-
Horiz. %	149.70%	314.20%	250.51%	201.01%	353.35%	99.59%	100.00%	-
NAPS	1.3969	1.4113	1.5975	1.584	1.5318	1.403	1.4781	-0.77%
YoY %	-1.02%	-11.66%	0.85%	3.41%	9.18%	-5.08%	-	-
Horiz. %	94.51%	95.48%	108.08%	107.16%	103.63%	94.92%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/10	30/09/09	30/09/08	30/06/06	30/06/05	30/06/04	30/06/03	-
Price	0.93	1.06	1.00	1.49	1.62	1.20	1.19	-
P/RPS	0.43	0.63	0.35	0.58	0.71	0.57	0.59	-4.26%
YoY %	-31.75%	80.00%	-39.66%	-18.31%	24.56%	-3.39%	-	-
Horiz. %	72.88%	106.78%	59.32%	98.31%	120.34%	96.61%	100.00%	-
P/EPS	20.02	-17.56	8.53	12.07	5.59	14.10	-68.13	-
YoY %	214.01%	-305.86%	-29.33%	115.92%	-60.35%	120.70%	-	-
Horiz. %	-29.38%	25.77%	-12.52%	-17.72%	-8.20%	-20.70%	100.00%	-
EY	4.99	-5.70	11.72	8.29	17.88	7.09	-1.47	-
YoY %	187.54%	-148.63%	41.38%	-53.64%	152.19%	582.31%	-	-
Horiz. %	-339.46%	387.76%	-797.28%	-563.95%	-1,216.33%	-482.31%	100.00%	-
DY	8.06	14.81	12.50	6.71	10.80	4.17	4.20	9.39%
YoY %	-45.58%	18.48%	86.29%	-37.87%	158.99%	-0.71%	-	-
Horiz. %	191.90%	352.62%	297.62%	159.76%	257.14%	99.29%	100.00%	-
P/NAPS	0.65	0.74	0.62	0.93	1.05	0.84	0.79	-2.65%
YoY %	-12.16%	19.35%	-33.33%	-11.43%	25.00%	6.33%	-	-
Horiz. %	82.28%	93.67%	78.48%	117.72%	132.91%	106.33%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Price Multiplier on Announcement Date
Date	30/11/10	26/11/09	25/11/08	17/08/06	29/08/05	26/08/04	29/08/03	-
Price	0.91	1.09	0.83	1.39	1.65	1.31	1.24	-
P/RPS	0.42	0.65	0.29	0.54	0.72	0.63	0.62	-5.22%
YoY %	-35.38%	124.14%	-46.30%	-25.00%	14.29%	1.61%	-	-
Horiz. %	67.74%	104.84%	46.77%	87.10%	116.13%	101.61%	100.00%	-
P/EPS	19.59	-18.05	7.08	11.26	5.70	15.39	-71.00	-
YoY %	208.53%	-354.94%	-37.12%	97.54%	-62.96%	121.68%	-	-
Horiz. %	-27.59%	25.42%	-9.97%	-15.86%	-8.03%	-21.68%	100.00%	-
EY	5.10	-5.54	14.12	8.88	17.56	6.50	-1.41	-
YoY %	192.06%	-139.24%	59.01%	-49.43%	170.15%	560.99%	-	-
Horiz. %	-361.70%	392.91%	-1,001.42%	-629.79%	-1,245.39%	-460.99%	100.00%	-
DY	8.24	14.40	15.06	7.19	10.61	3.82	4.03	10.35%
YoY %	-42.78%	-4.38%	109.46%	-32.23%	177.75%	-5.21%	-	-
Horiz. %	204.47%	357.32%	373.70%	178.41%	263.28%	94.79%	100.00%	-
P/NAPS	0.64	0.76	0.51	0.87	1.06	0.92	0.83	-3.51%
YoY %	-15.79%	49.02%	-41.38%	-17.92%	15.22%	10.84%	-	-
Horiz. %	77.11%	91.57%	61.45%	104.82%	127.71%	110.84%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos