[ALCOM] YoY TTM Result on 30-Sep-2007

	31/12/16	30/09/16	30/06/16	30/09/07	31/03/07	30/09/06	31/12/06	CAGR
TTM Result
Revenue	310,522	308,521	292,389	397,530	391,654	358,053	373,708	-1.83%
YoY %	0.65%	5.52%	-26.45%	1.50%	9.38%	-4.19%	-	-
Horiz. %	83.09%	82.56%	78.24%	106.37%	104.80%	95.81%	100.00%	-
PBT	10,293	8,897	4,882	17,727	14,145	19,953	17,453	-5.13%
YoY %	15.69%	82.24%	-72.46%	25.32%	-29.11%	14.32%	-	-
Horiz. %	58.98%	50.98%	27.97%	101.57%	81.05%	114.32%	100.00%	-
Tax	-3,742	-2,970	-1,714	-3,944	-2,856	-4,644	-3,487	0.70%
YoY %	-25.99%	-73.28%	56.54%	-38.10%	38.50%	-33.18%	-	-
Horiz. %	107.31%	85.17%	49.15%	113.11%	81.90%	133.18%	100.00%	-
NP	6,551	5,927	3,168	13,783	11,289	15,309	13,966	-7.28%
YoY %	10.53%	87.09%	-77.02%	22.09%	-26.26%	9.62%	-	-
Horiz. %	46.91%	42.44%	22.68%	98.69%	80.83%	109.62%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	7,310	6,686	3,927	13,783	11,289	14,654	13,966	-6.26%
YoY %	9.33%	70.26%	-71.51%	22.09%	-22.96%	4.93%	-	-
Horiz. %	52.34%	47.87%	28.12%	98.69%	80.83%	104.93%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	36.35%	33.38%	35.11%	22.25%	20.19%	23.27%	19.98%	-
YoY %	8.90%	-4.93%	57.80%	10.20%	-13.24%	16.47%	-	-
Horiz. %	181.93%	167.07%	175.73%	111.36%	101.05%	116.47%	100.00%	-
Total Cost	303,971	302,594	289,221	383,747	380,365	342,744	359,742	-1.66%
YoY %	0.46%	4.62%	-24.63%	0.89%	10.98%	-4.73%	-	-
Horiz. %	84.50%	84.11%	80.40%	106.67%	105.73%	95.27%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	170,605	167,964	165,660	212,153	208,984	210,418	205,476	-1.84%
YoY %	1.57%	1.39%	-21.91%	1.52%	-0.68%	2.41%	-	-
Horiz. %	83.03%	81.74%	80.62%	103.25%	101.71%	102.41%	100.00%	-

	31/12/16	30/09/16	30/06/16	30/09/07	31/03/07	30/09/06	31/12/06	CAGR
Dividend
Div	-	-	6,578	19,990	29,964	13,314	19,993	-
YoY %	-	-	-67.09%	-33.29%	125.06%	-33.41%	-	-
Horiz. %	-	-	32.90%	99.98%	149.87%	66.59%	100.00%	-
Div Payout %	-	-	167.53%	145.04%	265.43%	90.86%	143.16%	-
YoY %	-	-	15.51%	-45.36%	192.13%	-36.53%	-	-
Horiz. %	-	-	117.02%	101.31%	185.41%	63.47%	100.00%	-

	31/12/16	30/09/16	30/06/16	30/09/07	31/03/07	30/09/06	31/12/06	CAGR
Equity
Net Worth	170,605	167,964	165,660	212,153	208,984	210,418	205,476	-1.84%
YoY %	1.57%	1.39%	-21.91%	1.52%	-0.68%	2.41%	-	-
Horiz. %	83.03%	81.74%	80.62%	103.25%	101.71%	102.41%	100.00%	-
NOSH	132,252	132,255	132,528	133,430	133,111	133,176	133,426	-0.08%
YoY %	-0.00%	-0.21%	-0.68%	0.24%	-0.05%	-0.19%	-	-
Horiz. %	99.12%	99.12%	99.33%	100.00%	99.76%	99.81%	100.00%	-

	31/12/16	30/09/16	30/06/16	30/09/07	31/03/07	30/09/06	31/12/06	CAGR
Ratio Analysis
NP Margin	2.11%	1.92%	1.08%	3.47%	2.88%	4.28%	3.74%	-
YoY %	9.90%	77.78%	-68.88%	20.49%	-32.71%	14.44%	-	-
Horiz. %	56.42%	51.34%	28.88%	92.78%	77.01%	114.44%	100.00%	-
ROE	4.28%	3.98%	2.37%	6.50%	5.40%	6.96%	6.80%	-
YoY %	7.54%	67.93%	-63.54%	20.37%	-22.41%	2.35%	-	-
Horiz. %	62.94%	58.53%	34.85%	95.59%	79.41%	102.35%	100.00%	-

	31/12/16	30/09/16	30/06/16	30/09/07	31/03/07	30/09/06	31/12/06	CAGR
Per Share
RPS	234.80	233.28	220.62	297.93	294.23	268.86	280.09	-1.74%
YoY %	0.65%	5.74%	-25.95%	1.26%	9.44%	-4.01%	-	-
Horiz. %	83.83%	83.29%	78.77%	106.37%	105.05%	95.99%	100.00%	-
EPS	5.53	5.06	2.96	10.33	8.48	11.00	10.47	-6.17%
YoY %	9.29%	70.95%	-71.35%	21.82%	-22.91%	5.06%	-	-
Horiz. %	52.82%	48.33%	28.27%	98.66%	80.99%	105.06%	100.00%	-
DPS	0.00	0.00	4.96	15.00	22.50	10.00	15.00	-
YoY %	0.00%	0.00%	-66.93%	-33.33%	125.00%	-33.33%	-	-
Horiz. %	0.00%	0.00%	33.07%	100.00%	150.00%	66.67%	100.00%	-
NAPS	1.29	1.27	1.25	1.59	1.57	1.58	1.54	-1.75%
YoY %	1.57%	1.60%	-21.38%	1.27%	-0.63%	2.60%	-	-
Horiz. %	83.77%	82.47%	81.17%	103.25%	101.95%	102.60%	100.00%	-

	31/12/16	30/09/16	30/06/16	30/09/07	31/03/07	30/09/06	31/12/06	CAGR
Adjusted Per Share Value based on latest NOSH - 133,430
RPS	231.16	229.67	217.66	295.93	291.56	266.55	278.20	-1.83%
YoY %	0.65%	5.52%	-26.45%	1.50%	9.38%	-4.19%	-	-
Horiz. %	83.09%	82.56%	78.24%	106.37%	104.80%	95.81%	100.00%	-
EPS	5.44	4.98	2.92	10.26	8.40	10.91	10.40	-6.26%
YoY %	9.24%	70.55%	-71.54%	22.14%	-23.01%	4.90%	-	-
Horiz. %	52.31%	47.88%	28.08%	98.65%	80.77%	104.90%	100.00%	-
DPS	0.00	0.00	4.90	14.88	22.31	9.91	14.88	-
YoY %	0.00%	0.00%	-67.07%	-33.30%	125.13%	-33.40%	-	-
Horiz. %	0.00%	0.00%	32.93%	100.00%	149.93%	66.60%	100.00%	-
NAPS	1.27	1.2504	1.2332	1.5793	1.5557	1.5664	1.5296	-1.84%
YoY %	1.57%	1.39%	-21.91%	1.52%	-0.68%	2.41%	-	-
Horiz. %	83.03%	81.75%	80.62%	103.25%	101.71%	102.41%	100.00%	-

	31/12/16	30/09/16	30/06/16	30/09/07	31/03/07	30/09/06	31/12/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/12/16	30/09/16	30/06/16	28/09/07	30/03/07	29/09/06	29/12/06	-
Price	0.905	0.97	0.815	1.27	1.36	1.35	1.35	-
P/RPS	0.39	0.42	0.37	0.43	0.46	0.50	0.48	-2.05%
YoY %	-7.14%	13.51%	-13.95%	-6.52%	-8.00%	4.17%	-	-
Horiz. %	81.25%	87.50%	77.08%	89.58%	95.83%	104.17%	100.00%	-
P/EPS	16.37	19.19	27.50	12.29	16.04	12.27	12.90	2.40%
YoY %	-14.70%	-30.22%	123.76%	-23.38%	30.73%	-4.88%	-	-
Horiz. %	126.90%	148.76%	213.18%	95.27%	124.34%	95.12%	100.00%	-
EY	6.11	5.21	3.64	8.13	6.24	8.15	7.75	-2.34%
YoY %	17.27%	43.13%	-55.23%	30.29%	-23.44%	5.16%	-	-
Horiz. %	78.84%	67.23%	46.97%	104.90%	80.52%	105.16%	100.00%	-
DY	0.00	0.00	6.09	11.81	16.54	7.41	11.11	-
YoY %	0.00%	0.00%	-48.43%	-28.60%	123.21%	-33.30%	-	-
Horiz. %	0.00%	0.00%	54.82%	106.30%	148.87%	66.70%	100.00%	-
P/NAPS	0.70	0.76	0.65	0.80	0.87	0.85	0.88	-2.26%
YoY %	-7.89%	16.92%	-18.75%	-8.05%	2.35%	-3.41%	-	-
Horiz. %	79.55%	86.36%	73.86%	90.91%	98.86%	96.59%	100.00%	-

	31/12/16	30/09/16	30/06/16	30/09/07	31/03/07	30/09/06	31/12/06	CAGR
Price Multiplier on Announcement Date
Date	21/02/17	22/11/16	25/08/16	27/11/07	31/05/07	28/11/06	26/02/07	-
Price	1.00	0.945	0.765	1.20	1.28	1.40	1.45	-
P/RPS	0.43	0.41	0.35	0.40	0.44	0.52	0.52	-1.88%
YoY %	4.88%	17.14%	-12.50%	-9.09%	-15.38%	0.00%	-	-
Horiz. %	82.69%	78.85%	67.31%	76.92%	84.62%	100.00%	100.00%	-
P/EPS	18.09	18.69	25.82	11.62	15.09	12.72	13.85	2.70%
YoY %	-3.21%	-27.61%	122.20%	-23.00%	18.63%	-8.16%	-	-
Horiz. %	130.61%	134.95%	186.43%	83.90%	108.95%	91.84%	100.00%	-
EY	5.53	5.35	3.87	8.61	6.63	7.86	7.22	-2.62%
YoY %	3.36%	38.24%	-55.05%	29.86%	-15.65%	8.86%	-	-
Horiz. %	76.59%	74.10%	53.60%	119.25%	91.83%	108.86%	100.00%	-
DY	0.00	0.00	6.49	12.50	17.58	7.14	10.34	-
YoY %	0.00%	0.00%	-48.08%	-28.90%	146.22%	-30.95%	-	-
Horiz. %	0.00%	0.00%	62.77%	120.89%	170.02%	69.05%	100.00%	-
P/NAPS	0.78	0.74	0.61	0.75	0.82	0.89	0.94	-1.84%
YoY %	5.41%	21.31%	-18.67%	-8.54%	-7.87%	-5.32%	-	-
Horiz. %	82.98%	78.72%	64.89%	79.79%	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 Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos

MQ Market Updates - 23 May 2024

MQ Trader

MQ Trading Signals

2024-05-23 16:25:00

EMA 5

5 Mins

SELL

2024-05-23 16:25:00

ADX

5 Mins

SELL

2024-05-23 16:20:00

EMA 5

10 Mins

SELL

2024-05-23 16:10:00

EMA 5

10 Mins

BUY

2024-05-23 16:00:00

OBV

Hourly

SELL

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

INARI

INARI AMERTRON BERHAD

1000

YTL

YTL CORPORATION BHD

899

SNS

SNS NETWORK TECHNOLOGY BERHAD

864

PTRANS

PERAK TRANSIT BERHAD

804

MPI

MALAYSIAN PACIFIC INDUSTRIES

800

HLIND

HONG LEONG INDUSTRIES BHD

797

OPENSYS

OPENSYS (M) BHD

791

YTLPOWR

YTL POWER INTERNATIONAL BHD

774

TASCO

TASCO BERHAD

586

MYEG

MY E.G. SERVICES BHD

490

Daily Stocks

INGENIEU

0.065

-0.005

500,471,400

SNS

0.63

+0.13

234,484,700

KNM

0.10

+0.025

187,890,400

INIX-OR

0.02

0.00

141,839,900

HSI-CXG

0.16

-0.035

114,413,200

HSI-HUZ

0.23

+0.03

110,966,700

PERDANA

0.41

+0.05

92,094,600

ZANTAT

0.59

+0.085

84,994,100

MYEG

1.04

+0.02

79,190,500

EDUSPEC-OR

0.005

0.00

75,002,700

More active Stocks

GREATEC

5.38

+0.37

5,845,000

YSPSAH

2.94

+0.34

1,584,000

TENAGA

13.10

+0.32

15,097,300

AJI

16.54

+0.32

201,200

KEYFIELD

2.39

+0.28

4,429,400

PIE

6.08

+0.28

2,673,000

KLK

21.86

+0.26

1,927,600

KLUANG

6.26

+0.26

49,900

KESM

6.54

+0.23

83,100

MPI

39.16

+0.20

407,900

More gainer Stocks

NESTLE

128.00

-1.50

66,600

BLDPLNT

10.68

-0.32

1,000

PETDAG

20.42

-0.28

1,660,000

MSM

2.73

-0.25

14,330,200

HSI-CVU

1.96

-0.22

90,000

DLADY

33.00

-0.22

22,400

HSI-CVM

0.47

-0.22

1,400

PARAGON

3.00

-0.20

468,700

HSI-CVH

1.03

-0.20

5,200

HSI-CVA

0.62

-0.20

3,000

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More