[ALCOM] YoY TTM Result on 30-Jun-2016

	30/06/16	30/09/07	31/12/07	31/03/08	31/03/07	30/09/06	31/12/06	CAGR
TTM Result
Revenue	292,389	397,530	395,504	397,047	391,654	358,053	373,708	-2.54%
YoY %	-26.45%	0.51%	-0.39%	1.38%	9.38%	-4.19%	-	-
Horiz. %	78.24%	106.37%	105.83%	106.25%	104.80%	95.81%	100.00%	-
PBT	4,882	17,727	19,058	20,974	14,145	19,953	17,453	-12.54%
YoY %	-72.46%	-6.98%	-9.14%	48.28%	-29.11%	14.32%	-	-
Horiz. %	27.97%	101.57%	109.20%	120.17%	81.05%	114.32%	100.00%	-
Tax	-1,714	-3,944	-4,917	-5,157	-2,856	-4,644	-3,487	-7.20%
YoY %	56.54%	19.79%	4.65%	-80.57%	38.50%	-33.18%	-	-
Horiz. %	49.15%	113.11%	141.01%	147.89%	81.90%	133.18%	100.00%	-
NP	3,168	13,783	14,141	15,817	11,289	15,309	13,966	-14.45%
YoY %	-77.02%	-2.53%	-10.60%	40.11%	-26.26%	9.62%	-	-
Horiz. %	22.68%	98.69%	101.25%	113.25%	80.83%	109.62%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	3,927	13,783	14,141	15,817	11,289	14,654	13,966	-12.49%
YoY %	-71.51%	-2.53%	-10.60%	40.11%	-22.96%	4.93%	-	-
Horiz. %	28.12%	98.69%	101.25%	113.25%	80.83%	104.93%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	35.11%	22.25%	25.80%	24.59%	20.19%	23.27%	19.98%	-
YoY %	57.80%	-13.76%	4.92%	21.79%	-13.24%	16.47%	-	-
Horiz. %	175.73%	111.36%	129.13%	123.07%	101.05%	116.47%	100.00%	-
Total Cost	289,221	383,747	381,363	381,230	380,365	342,744	359,742	-2.26%
YoY %	-24.63%	0.63%	0.03%	0.23%	10.98%	-4.73%	-	-
Horiz. %	80.40%	106.67%	106.01%	105.97%	105.73%	95.27%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	165,660	212,153	214,603	214,245	208,984	210,418	205,476	-2.24%
YoY %	-21.91%	-1.14%	0.17%	2.52%	-0.68%	2.41%	-	-
Horiz. %	80.62%	103.25%	104.44%	104.27%	101.71%	102.41%	100.00%	-

	30/06/16	30/09/07	31/12/07	31/03/08	31/03/07	30/09/06	31/12/06	CAGR
Dividend
Div	6,578	19,990	9,983	6,653	29,964	13,314	19,993	-11.03%
YoY %	-67.09%	100.24%	50.05%	-77.80%	125.06%	-33.41%	-	-
Horiz. %	32.90%	99.98%	49.93%	33.28%	149.87%	66.59%	100.00%	-
Div Payout %	167.53%	145.04%	70.60%	42.07%	265.43%	90.86%	143.16%	-
YoY %	15.51%	105.44%	67.82%	-84.15%	192.13%	-36.53%	-	-
Horiz. %	117.02%	101.31%	49.32%	29.39%	185.41%	63.47%	100.00%	-

	30/06/16	30/09/07	31/12/07	31/03/08	31/03/07	30/09/06	31/12/06	CAGR
Equity
Net Worth	165,660	212,153	214,603	214,245	208,984	210,418	205,476	-2.24%
YoY %	-21.91%	-1.14%	0.17%	2.52%	-0.68%	2.41%	-	-
Horiz. %	80.62%	103.25%	104.44%	104.27%	101.71%	102.41%	100.00%	-
NOSH	132,528	133,430	133,294	133,071	133,111	133,176	133,426	-0.07%
YoY %	-0.68%	0.10%	0.17%	-0.03%	-0.05%	-0.19%	-	-
Horiz. %	99.33%	100.00%	99.90%	99.73%	99.76%	99.81%	100.00%	-

	30/06/16	30/09/07	31/12/07	31/03/08	31/03/07	30/09/06	31/12/06	CAGR
Ratio Analysis
NP Margin	1.08%	3.47%	3.58%	3.98%	2.88%	4.28%	3.74%	-
YoY %	-68.88%	-3.07%	-10.05%	38.19%	-32.71%	14.44%	-	-
Horiz. %	28.88%	92.78%	95.72%	106.42%	77.01%	114.44%	100.00%	-
ROE	2.37%	6.50%	6.59%	7.38%	5.40%	6.96%	6.80%	-
YoY %	-63.54%	-1.37%	-10.70%	36.67%	-22.41%	2.35%	-	-
Horiz. %	34.85%	95.59%	96.91%	108.53%	79.41%	102.35%	100.00%	-

	30/06/16	30/09/07	31/12/07	31/03/08	31/03/07	30/09/06	31/12/06	CAGR
Per Share
RPS	220.62	297.93	296.72	298.37	294.23	268.86	280.09	-2.47%
YoY %	-25.95%	0.41%	-0.55%	1.41%	9.44%	-4.01%	-	-
Horiz. %	78.77%	106.37%	105.94%	106.53%	105.05%	95.99%	100.00%	-
EPS	2.96	10.33	10.61	11.89	8.48	11.00	10.47	-12.44%
YoY %	-71.35%	-2.64%	-10.77%	40.21%	-22.91%	5.06%	-	-
Horiz. %	28.27%	98.66%	101.34%	113.56%	80.99%	105.06%	100.00%	-
DPS	4.96	15.00	7.50	5.00	22.50	10.00	15.00	-10.99%
YoY %	-66.93%	100.00%	50.00%	-77.78%	125.00%	-33.33%	-	-
Horiz. %	33.07%	100.00%	50.00%	33.33%	150.00%	66.67%	100.00%	-
NAPS	1.25	1.59	1.61	1.61	1.57	1.58	1.54	-2.17%
YoY %	-21.38%	-1.24%	0.00%	2.55%	-0.63%	2.60%	-	-
Horiz. %	81.17%	103.25%	104.55%	104.55%	101.95%	102.60%	100.00%	-

	30/06/16	30/09/07	31/12/07	31/03/08	31/03/07	30/09/06	31/12/06	CAGR
Adjusted Per Share Value based on latest NOSH - 132,528
RPS	217.19	295.29	293.78	294.93	290.93	265.97	277.59	-2.54%
YoY %	-26.45%	0.51%	-0.39%	1.37%	9.38%	-4.19%	-	-
Horiz. %	78.24%	106.38%	105.83%	106.25%	104.81%	95.81%	100.00%	-
EPS	2.92	10.24	10.50	11.75	8.39	10.89	10.37	-12.48%
YoY %	-71.48%	-2.48%	-10.64%	40.05%	-22.96%	5.01%	-	-
Horiz. %	28.16%	98.75%	101.25%	113.31%	80.91%	105.01%	100.00%	-
DPS	4.89	14.85	7.42	4.94	22.26	9.89	14.85	-11.03%
YoY %	-67.07%	100.13%	50.20%	-77.81%	125.08%	-33.40%	-	-
Horiz. %	32.93%	100.00%	49.97%	33.27%	149.90%	66.60%	100.00%	-
NAPS	1.2305	1.5759	1.5941	1.5914	1.5524	1.563	1.5263	-2.24%
YoY %	-21.92%	-1.14%	0.17%	2.51%	-0.68%	2.40%	-	-
Horiz. %	80.62%	103.25%	104.44%	104.27%	101.71%	102.40%	100.00%	-

	30/06/16	30/09/07	31/12/07	31/03/08	31/03/07	30/09/06	31/12/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/16	28/09/07	31/12/07	31/03/08	30/03/07	29/09/06	29/12/06	-
Price	0.815	1.27	1.25	1.04	1.36	1.35	1.35	-
P/RPS	0.37	0.43	0.42	0.35	0.46	0.50	0.48	-2.70%
YoY %	-13.95%	2.38%	20.00%	-23.91%	-8.00%	4.17%	-	-
Horiz. %	77.08%	89.58%	87.50%	72.92%	95.83%	104.17%	100.00%	-
P/EPS	27.50	12.29	11.78	8.75	16.04	12.27	12.90	8.29%
YoY %	123.76%	4.33%	34.63%	-45.45%	30.73%	-4.88%	-	-
Horiz. %	213.18%	95.27%	91.32%	67.83%	124.34%	95.12%	100.00%	-
EY	3.64	8.13	8.49	11.43	6.24	8.15	7.75	-7.64%
YoY %	-55.23%	-4.24%	-25.72%	83.17%	-23.44%	5.16%	-	-
Horiz. %	46.97%	104.90%	109.55%	147.48%	80.52%	105.16%	100.00%	-
DY	6.09	11.81	6.00	4.81	16.54	7.41	11.11	-6.12%
YoY %	-48.43%	96.83%	24.74%	-70.92%	123.21%	-33.30%	-	-
Horiz. %	54.82%	106.30%	54.01%	43.29%	148.87%	66.70%	100.00%	-
P/NAPS	0.65	0.80	0.78	0.65	0.87	0.85	0.88	-3.13%
YoY %	-18.75%	2.56%	20.00%	-25.29%	2.35%	-3.41%	-	-
Horiz. %	73.86%	90.91%	88.64%	73.86%	98.86%	96.59%	100.00%	-

	30/06/16	30/09/07	31/12/07	31/03/08	31/03/07	30/09/06	31/12/06	CAGR
Price Multiplier on Announcement Date
Date	25/08/16	27/11/07	26/02/08	27/05/08	31/05/07	28/11/06	26/02/07	-
Price	0.765	1.20	1.06	1.03	1.28	1.40	1.45	-
P/RPS	0.35	0.40	0.36	0.35	0.44	0.52	0.52	-4.07%
YoY %	-12.50%	11.11%	2.86%	-20.45%	-15.38%	0.00%	-	-
Horiz. %	67.31%	76.92%	69.23%	67.31%	84.62%	100.00%	100.00%	-
P/EPS	25.82	11.62	9.99	8.67	15.09	12.72	13.85	6.77%
YoY %	122.20%	16.32%	15.22%	-42.54%	18.63%	-8.16%	-	-
Horiz. %	186.43%	83.90%	72.13%	62.60%	108.95%	91.84%	100.00%	-
EY	3.87	8.61	10.01	11.54	6.63	7.86	7.22	-6.35%
YoY %	-55.05%	-13.99%	-13.26%	74.06%	-15.65%	8.86%	-	-
Horiz. %	53.60%	119.25%	138.64%	159.83%	91.83%	108.86%	100.00%	-
DY	6.49	12.50	7.08	4.85	17.58	7.14	10.34	-4.78%
YoY %	-48.08%	76.55%	45.98%	-72.41%	146.22%	-30.95%	-	-
Horiz. %	62.77%	120.89%	68.47%	46.91%	170.02%	69.05%	100.00%	-
P/NAPS	0.61	0.75	0.66	0.64	0.82	0.89	0.94	-4.44%
YoY %	-18.67%	13.64%	3.12%	-21.95%	-7.87%	-5.32%	-	-
Horiz. %	64.89%	79.79%	70.21%	68.09%	87.23%	94.68%	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