[ALCOM] YoY TTM Result on 30-Sep-2003 [#3]

Stock
[ALCOM] ALCOM GROUP BERHAD
Announcement Date
27-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- -329.76%
YoY- -1247.34%
Quarter Report
Latest QR
Upcoming QR
ALCOM's Result
ALCOM's Financial Summary
View:
Show?
TTM Result
31/12/08 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 362,018 311,372 280,071 261,375 261,384 296,575 311,636 1.83%
PBT 15,378 21,689 44,266 -4,781 5,446 4,141 18,138 -1.97%
Tax -3,419 -4,660 -7,345 -5,122 -4,580 -196 -2,754 2.65%
NP 11,959 17,029 36,921 -9,903 866 3,945 15,384 -3.00%
-
NP to SH 11,959 15,388 36,921 -9,936 866 1,995 15,384 -3.00%
-
Tax Rate 22.23% 21.49% 16.59% - 84.10% 4.73% 15.18% -
Total Cost 350,059 294,343 243,150 271,278 260,518 292,630 296,252 2.04%
-
Net Worth 213,571 209,988 208,480 184,866 213,986 218,365 224,592 -0.60%
Dividend
31/12/08 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div 16,588 9,956 20,039 6,618 - 6,623 6,605 11.79%
Div Payout % 138.71% 64.70% 54.28% 0.00% - 331.99% 42.94% -
Equity
31/12/08 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 213,571 209,988 208,480 184,866 213,986 218,365 224,592 -0.60%
NOSH 132,653 132,904 134,503 132,047 132,090 131,545 132,113 0.04%
Ratio Analysis
31/12/08 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin 3.30% 5.47% 13.18% -3.79% 0.33% 1.33% 4.94% -
ROE 5.60% 7.33% 17.71% -5.37% 0.40% 0.91% 6.85% -
Per Share
31/12/08 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 272.91 234.28 208.23 197.94 197.88 225.45 235.89 1.78%
EPS 9.02 11.58 27.45 -7.52 0.66 1.52 11.64 -3.04%
DPS 12.50 7.50 14.90 5.00 0.00 5.00 5.00 11.73%
NAPS 1.61 1.58 1.55 1.40 1.62 1.66 1.70 -0.65%
Adjusted Per Share Value based on latest NOSH - 132,047
31/12/08 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 269.50 231.79 208.49 194.58 194.58 220.78 231.99 1.83%
EPS 8.90 11.46 27.49 -7.40 0.64 1.49 11.45 -3.00%
DPS 12.35 7.41 14.92 4.93 0.00 4.93 4.92 11.79%
NAPS 1.5899 1.5632 1.552 1.3762 1.593 1.6256 1.6719 -0.60%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 31/12/08 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 -
Price 0.81 1.59 1.47 1.15 1.20 1.00 1.60 -
P/RPS 0.30 0.68 0.71 0.58 0.61 0.44 0.68 -9.43%
P/EPS 8.98 13.73 5.36 -15.28 183.04 65.94 13.74 -5.02%
EY 11.13 7.28 18.67 -6.54 0.55 1.52 7.28 5.27%
DY 15.43 4.72 10.14 4.35 0.00 5.00 3.13 21.31%
P/NAPS 0.50 1.01 0.95 0.82 0.74 0.60 0.94 -7.35%
Price Multiplier on Announcement Date
31/12/08 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 24/02/09 24/11/05 25/11/04 27/11/03 28/11/02 26/11/01 29/11/00 -
Price 0.80 1.64 1.60 1.25 1.24 1.06 1.34 -
P/RPS 0.29 0.70 0.77 0.63 0.63 0.47 0.57 -7.85%
P/EPS 8.87 14.16 5.83 -16.61 189.14 69.89 11.51 -3.10%
EY 11.27 7.06 17.16 -6.02 0.53 1.43 8.69 3.19%
DY 15.63 4.57 9.31 4.00 0.00 4.72 3.73 18.94%
P/NAPS 0.50 1.04 1.03 0.89 0.77 0.64 0.79 -5.38%

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