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

	30/09/16	30/09/07	31/12/07	31/03/08	31/03/07	30/09/06	31/12/06	CAGR
TTM Result
Revenue	308,521	397,530	395,504	397,047	391,654	358,053	373,708	-1.94%
YoY %	-22.39%	0.51%	-0.39%	1.38%	9.38%	-4.19%	-	-
Horiz. %	82.56%	106.37%	105.83%	106.25%	104.80%	95.81%	100.00%	-
PBT	8,897	17,727	19,058	20,974	14,145	19,953	17,453	-6.67%
YoY %	-49.81%	-6.98%	-9.14%	48.28%	-29.11%	14.32%	-	-
Horiz. %	50.98%	101.57%	109.20%	120.17%	81.05%	114.32%	100.00%	-
Tax	-2,970	-3,944	-4,917	-5,157	-2,856	-4,644	-3,487	-1.63%
YoY %	24.70%	19.79%	4.65%	-80.57%	38.50%	-33.18%	-	-
Horiz. %	85.17%	113.11%	141.01%	147.89%	81.90%	133.18%	100.00%	-
NP	5,927	13,783	14,141	15,817	11,289	15,309	13,966	-8.41%
YoY %	-57.00%	-2.53%	-10.60%	40.11%	-26.26%	9.62%	-	-
Horiz. %	42.44%	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	6,686	13,783	14,141	15,817	11,289	14,654	13,966	-7.27%
YoY %	-51.49%	-2.53%	-10.60%	40.11%	-22.96%	4.93%	-	-
Horiz. %	47.87%	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	33.38%	22.25%	25.80%	24.59%	20.19%	23.27%	19.98%	-
YoY %	50.02%	-13.76%	4.92%	21.79%	-13.24%	16.47%	-	-
Horiz. %	167.07%	111.36%	129.13%	123.07%	101.05%	116.47%	100.00%	-
Total Cost	302,594	383,747	381,363	381,230	380,365	342,744	359,742	-1.75%
YoY %	-21.15%	0.63%	0.03%	0.23%	10.98%	-4.73%	-	-
Horiz. %	84.11%	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	167,964	212,153	214,603	214,245	208,984	210,418	205,476	-2.04%
YoY %	-20.83%	-1.14%	0.17%	2.52%	-0.68%	2.41%	-	-
Horiz. %	81.74%	103.25%	104.44%	104.27%	101.71%	102.41%	100.00%	-

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

	30/09/16	30/09/07	31/12/07	31/03/08	31/03/07	30/09/06	31/12/06	CAGR
Equity
Net Worth	167,964	212,153	214,603	214,245	208,984	210,418	205,476	-2.04%
YoY %	-20.83%	-1.14%	0.17%	2.52%	-0.68%	2.41%	-	-
Horiz. %	81.74%	103.25%	104.44%	104.27%	101.71%	102.41%	100.00%	-
NOSH	132,255	133,430	133,294	133,071	133,111	133,176	133,426	-0.09%
YoY %	-0.88%	0.10%	0.17%	-0.03%	-0.05%	-0.19%	-	-
Horiz. %	99.12%	100.00%	99.90%	99.73%	99.76%	99.81%	100.00%	-

	30/09/16	30/09/07	31/12/07	31/03/08	31/03/07	30/09/06	31/12/06	CAGR
Ratio Analysis
NP Margin	1.92%	3.47%	3.58%	3.98%	2.88%	4.28%	3.74%	-
YoY %	-44.67%	-3.07%	-10.05%	38.19%	-32.71%	14.44%	-	-
Horiz. %	51.34%	92.78%	95.72%	106.42%	77.01%	114.44%	100.00%	-
ROE	3.98%	6.50%	6.59%	7.38%	5.40%	6.96%	6.80%	-
YoY %	-38.77%	-1.37%	-10.70%	36.67%	-22.41%	2.35%	-	-
Horiz. %	58.53%	95.59%	96.91%	108.53%	79.41%	102.35%	100.00%	-

	30/09/16	30/09/07	31/12/07	31/03/08	31/03/07	30/09/06	31/12/06	CAGR
Per Share
RPS	233.28	297.93	296.72	298.37	294.23	268.86	280.09	-1.85%
YoY %	-21.70%	0.41%	-0.55%	1.41%	9.44%	-4.01%	-	-
Horiz. %	83.29%	106.37%	105.94%	106.53%	105.05%	95.99%	100.00%	-
EPS	5.06	10.33	10.61	11.89	8.48	11.00	10.47	-7.18%
YoY %	-51.02%	-2.64%	-10.77%	40.21%	-22.91%	5.06%	-	-
Horiz. %	48.33%	98.66%	101.34%	113.56%	80.99%	105.06%	100.00%	-
DPS	0.00	15.00	7.50	5.00	22.50	10.00	15.00	-
YoY %	0.00%	100.00%	50.00%	-77.78%	125.00%	-33.33%	-	-
Horiz. %	0.00%	100.00%	50.00%	33.33%	150.00%	66.67%	100.00%	-
NAPS	1.27	1.59	1.61	1.61	1.57	1.58	1.54	-1.95%
YoY %	-20.13%	-1.24%	0.00%	2.55%	-0.63%	2.60%	-	-
Horiz. %	82.47%	103.25%	104.55%	104.55%	101.95%	102.60%	100.00%	-

	30/09/16	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 - 132,255
RPS	229.67	295.93	294.42	295.57	291.56	266.55	278.20	-1.94%
YoY %	-22.39%	0.51%	-0.39%	1.38%	9.38%	-4.19%	-	-
Horiz. %	82.56%	106.37%	105.83%	106.24%	104.80%	95.81%	100.00%	-
EPS	4.98	10.26	10.53	11.77	8.40	10.91	10.40	-7.26%
YoY %	-51.46%	-2.56%	-10.54%	40.12%	-23.01%	4.90%	-	-
Horiz. %	47.88%	98.65%	101.25%	113.17%	80.77%	104.90%	100.00%	-
DPS	0.00	14.88	7.43	4.95	22.31	9.91	14.88	-
YoY %	0.00%	100.27%	50.10%	-77.81%	125.13%	-33.40%	-	-
Horiz. %	0.00%	100.00%	49.93%	33.27%	149.93%	66.60%	100.00%	-
NAPS	1.2504	1.5793	1.5976	1.5949	1.5557	1.5664	1.5296	-2.04%
YoY %	-20.83%	-1.15%	0.17%	2.52%	-0.68%	2.41%	-	-
Horiz. %	81.75%	103.25%	104.45%	104.27%	101.71%	102.41%	100.00%	-

	30/09/16	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	30/09/16	28/09/07	31/12/07	31/03/08	30/03/07	29/09/06	29/12/06	-
Price	0.97	1.27	1.25	1.04	1.36	1.35	1.35	-
P/RPS	0.42	0.43	0.42	0.35	0.46	0.50	0.48	-1.35%
YoY %	-2.33%	2.38%	20.00%	-23.91%	-8.00%	4.17%	-	-
Horiz. %	87.50%	89.58%	87.50%	72.92%	95.83%	104.17%	100.00%	-
P/EPS	19.19	12.29	11.78	8.75	16.04	12.27	12.90	4.15%
YoY %	56.14%	4.33%	34.63%	-45.45%	30.73%	-4.88%	-	-
Horiz. %	148.76%	95.27%	91.32%	67.83%	124.34%	95.12%	100.00%	-
EY	5.21	8.13	8.49	11.43	6.24	8.15	7.75	-3.98%
YoY %	-35.92%	-4.24%	-25.72%	83.17%	-23.44%	5.16%	-	-
Horiz. %	67.23%	104.90%	109.55%	147.48%	80.52%	105.16%	100.00%	-
DY	0.00	11.81	6.00	4.81	16.54	7.41	11.11	-
YoY %	0.00%	96.83%	24.74%	-70.92%	123.21%	-33.30%	-	-
Horiz. %	0.00%	106.30%	54.01%	43.29%	148.87%	66.70%	100.00%	-
P/NAPS	0.76	0.80	0.78	0.65	0.87	0.85	0.88	-1.49%
YoY %	-5.00%	2.56%	20.00%	-25.29%	2.35%	-3.41%	-	-
Horiz. %	86.36%	90.91%	88.64%	73.86%	98.86%	96.59%	100.00%	-

	30/09/16	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	22/11/16	27/11/07	26/02/08	27/05/08	31/05/07	28/11/06	26/02/07	-
Price	0.945	1.20	1.06	1.03	1.28	1.40	1.45	-
P/RPS	0.41	0.40	0.36	0.35	0.44	0.52	0.52	-2.40%
YoY %	2.50%	11.11%	2.86%	-20.45%	-15.38%	0.00%	-	-
Horiz. %	78.85%	76.92%	69.23%	67.31%	84.62%	100.00%	100.00%	-
P/EPS	18.69	11.62	9.99	8.67	15.09	12.72	13.85	3.11%
YoY %	60.84%	16.32%	15.22%	-42.54%	18.63%	-8.16%	-	-
Horiz. %	134.95%	83.90%	72.13%	62.60%	108.95%	91.84%	100.00%	-
EY	5.35	8.61	10.01	11.54	6.63	7.86	7.22	-3.02%
YoY %	-37.86%	-13.99%	-13.26%	74.06%	-15.65%	8.86%	-	-
Horiz. %	74.10%	119.25%	138.64%	159.83%	91.83%	108.86%	100.00%	-
DY	0.00	12.50	7.08	4.85	17.58	7.14	10.34	-
YoY %	0.00%	76.55%	45.98%	-72.41%	146.22%	-30.95%	-	-
Horiz. %	0.00%	120.89%	68.47%	46.91%	170.02%	69.05%	100.00%	-
P/NAPS	0.74	0.75	0.66	0.64	0.82	0.89	0.94	-2.42%
YoY %	-1.33%	13.64%	3.12%	-21.95%	-7.87%	-5.32%	-	-
Horiz. %	78.72%	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 Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos

MQ Market Updates - 06 June 2024

MQ Trader

MQ Trading Signals

2024-06-06 16:10:00

OBV

5 Mins

BUY

2024-06-06 16:00:00

EMA 5

Hourly

BUY

2024-06-06 16:00:00

ADX

Hourly

BUY

2024-06-06 16:00:00

OBV

Hourly

BUY

2024-06-06 16:00:00

TURTLE SYSTEM 20

Hourly

BUY

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 >

DSONIC

DATASONIC GROUP BERHAD

1000

JCY

JCY INTERNATIONAL BERHAD

417

DNEX

DAGANG NEXCHANGE BERHAD

356

MPI

MALAYSIAN PACIFIC INDUSTRIES

307

YTLPOWR

YTL POWER INTERNATIONAL BHD

301

PTRANS

PERAK TRANSIT BERHAD

301

NOTION

NOTION VTEC BHD

301

HLIND

HONG LEONG INDUSTRIES BHD

284

GENTING

GENTING BHD

263

GENM

GENTING MALAYSIA BERHAD

223

Daily Stocks

WCT

0.775

+0.15

231,222,100

HSI-HU8

0.11

-0.015

199,360,900

JCY

0.615

0.00

143,601,200

INIX-OR

0.02

0.00

141,839,900

HSI-CV7

0.155

0.00

127,065,800

SNS

0.65

0.00

93,486,300

KENERGY

0.80

+0.155

80,534,300

EDUSPEC-OR

0.005

0.00

75,002,700

DSONIC

0.55

+0.03

73,598,800

MYEG

1.05

-0.04

68,278,800

More active Stocks

DLADY

38.46

+1.10

73,000

NESTLE

124.80

+0.80

52,700

MPI

38.50

+0.50

426,400

TENAGA

13.70

+0.44

20,673,300

UTDPLT

24.50

+0.40

536,000

BLDPLNT

11.00

+0.40

1,200

KGB

3.38

+0.21

4,124,100

SAM

6.55

+0.19

834,100

IDEAL

3.60

+0.19

10,000

KGB-WB

1.96

+0.18

2,295,800

More gainer Stocks

PETDAG

18.30

-0.40

794,900

APOLLO

7.05

-0.40

100,200

ORIENT

6.97

-0.18

1,220,900

HEIM

23.70

-0.18

347,800

AJI

15.60

-0.18

182,500

NPC

1.80

-0.15

3,000

MSM

2.42

-0.14

2,538,900

KUAISHO-C17

0.08

-0.12

58,800

EKOVEST-C55

0.045

-0.115

1,200,000

SDG

4.33

-0.11

3,694,300

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