[ALCOM] YoY TTM Result on 30-Sep-2019 [#3]

Stock
[ALCOM] ALCOM GROUP BERHAD
Announcement Date
27-Nov-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Sep-2019 [#3]
Profit Trend
QoQ- 35.09%
YoY- 4.87%
Quarter Report
Latest QR
Upcoming QR
ALCOM's Result
ALCOM's Financial Summary
View:
Show?
TTM Result
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 31/12/15 CAGR
Revenue 947,104 525,321 307,048 373,135 388,315 347,795 287,554 19.30%
PBT 94,309 39,806 -6,344 6,832 7,458 20,345 6,528 48.50%
Tax -24,296 -7,577 -2,367 -3,105 -4,378 -5,060 -1,928 45.52%
NP 70,013 32,229 -8,711 3,727 3,080 15,285 4,600 49.65%
-
NP to SH 69,890 32,229 -9,235 3,727 3,554 15,362 4,439 50.40%
-
Tax Rate 25.76% 19.03% - 45.45% 58.70% 24.87% 29.53% -
Total Cost 877,091 493,092 315,759 369,408 385,235 332,510 282,954 18.23%
-
Net Worth 212,242 145,077 112,838 122,241 119,554 113,736 169,286 3.40%
Dividend
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 31/12/15 CAGR
Div 3,358 - - - - - 6,578 -9.47%
Div Payout % 4.81% - - - - - 148.21% -
Equity
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 31/12/15 CAGR
Net Worth 212,242 145,077 112,838 122,241 119,554 113,736 169,286 3.40%
NOSH 134,331 134,331 134,331 134,331 134,331 134,330 132,255 0.23%
Ratio Analysis
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 31/12/15 CAGR
NP Margin 7.39% 6.14% -2.84% 1.00% 0.79% 4.39% 1.60% -
ROE 32.93% 22.22% -8.18% 3.05% 2.97% 13.51% 2.62% -
Per Share
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 31/12/15 CAGR
RPS 705.05 391.06 228.58 277.77 289.07 262.98 217.42 19.02%
EPS 52.03 23.99 -6.87 2.77 2.65 11.62 3.36 50.03%
DPS 2.50 0.00 0.00 0.00 0.00 0.00 4.97 -9.67%
NAPS 1.58 1.08 0.84 0.91 0.89 0.86 1.28 3.16%
Adjusted Per Share Value based on latest NOSH - 134,331
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 31/12/15 CAGR
RPS 703.52 390.21 228.08 277.17 288.44 258.35 213.60 19.30%
EPS 51.92 23.94 -6.86 2.77 2.64 11.41 3.30 50.38%
DPS 2.49 0.00 0.00 0.00 0.00 0.00 4.89 -9.51%
NAPS 1.5766 1.0777 0.8382 0.908 0.8881 0.8448 1.2575 3.40%
Price Multiplier on Financial Quarter End Date
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 31/12/15 CAGR
Date 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 31/12/15 -
Price 0.81 0.86 0.445 0.485 0.58 1.25 0.72 -
P/RPS 0.11 0.22 0.19 0.17 0.20 0.48 0.33 -15.01%
P/EPS 1.56 3.58 -6.47 17.48 21.92 10.76 21.45 -32.16%
EY 64.23 27.90 -15.45 5.72 4.56 9.29 4.66 47.47%
DY 3.09 0.00 0.00 0.00 0.00 0.00 6.91 -11.23%
P/NAPS 0.51 0.80 0.53 0.53 0.65 1.45 0.56 -1.37%
Price Multiplier on Announcement Date
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 31/12/15 CAGR
Date 29/11/22 30/11/21 24/11/20 27/11/19 27/11/18 30/11/17 16/02/16 -
Price 0.89 0.795 0.58 0.46 0.51 1.08 0.68 -
P/RPS 0.13 0.20 0.25 0.17 0.18 0.41 0.31 -12.07%
P/EPS 1.71 3.31 -8.44 16.58 19.28 9.30 20.26 -30.65%
EY 58.46 30.18 -11.85 6.03 5.19 10.76 4.94 44.17%
DY 2.81 0.00 0.00 0.00 0.00 0.00 7.32 -13.21%
P/NAPS 0.56 0.74 0.69 0.51 0.57 1.26 0.53 0.81%

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