[ALCOM] YoY TTM Result on 31-Dec-2013 [#3]

Stock
[ALCOM] ALCOM GROUP BERHAD
Announcement Date
20-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
31-Dec-2013 [#3]
Profit Trend
QoQ- 79.52%
YoY- 82.35%
Quarter Report
Latest QR
Upcoming QR
ALCOM's Result
ALCOM's Financial Summary
View:
Show?
TTM Result
30/09/17 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 347,795 287,554 266,637 271,390 278,427 289,176 289,826 2.73%
PBT 20,345 6,528 -4,199 -1,542 -4,186 6,574 5,643 20.91%
Tax -5,060 -1,928 790 764 -222 -1,526 -1,500 19.72%
NP 15,285 4,600 -3,409 -778 -4,408 5,048 4,143 21.32%
-
NP to SH 15,362 4,439 -3,409 -778 -4,408 5,048 4,143 21.41%
-
Tax Rate 24.87% 29.53% - - - 23.21% 26.58% -
Total Cost 332,510 282,954 270,046 272,168 282,835 284,128 285,683 2.27%
-
Net Worth 113,736 169,286 167,741 175,560 177,465 186,536 187,161 -7.10%
Dividend
30/09/17 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div - 6,578 6,588 - 13,234 9,922 9,910 -
Div Payout % - 148.21% 0.00% - 0.00% 196.56% 239.22% -
Equity
30/09/17 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 113,736 169,286 167,741 175,560 177,465 186,536 187,161 -7.10%
NOSH 134,330 132,255 132,080 131,999 132,436 132,252 130,882 0.38%
Ratio Analysis
30/09/17 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 4.39% 1.60% -1.28% -0.29% -1.58% 1.75% 1.43% -
ROE 13.51% 2.62% -2.03% -0.44% -2.48% 2.71% 2.21% -
Per Share
30/09/17 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 262.98 217.42 201.88 205.60 210.23 218.58 221.44 2.57%
EPS 11.62 3.36 -2.58 -0.59 -3.33 3.82 3.17 21.20%
DPS 0.00 4.97 5.00 0.00 9.99 7.50 7.50 -
NAPS 0.86 1.28 1.27 1.33 1.34 1.41 1.43 -7.25%
Adjusted Per Share Value based on latest NOSH - 131,999
30/09/17 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 258.35 213.60 198.06 201.59 206.82 214.80 215.29 2.73%
EPS 11.41 3.30 -2.53 -0.58 -3.27 3.75 3.08 21.39%
DPS 0.00 4.89 4.89 0.00 9.83 7.37 7.36 -
NAPS 0.8448 1.2575 1.246 1.3041 1.3182 1.3856 1.3903 -7.11%
Price Multiplier on Financial Quarter End Date
30/09/17 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 29/09/17 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 1.25 0.72 0.68 0.635 0.68 0.85 0.93 -
P/RPS 0.48 0.33 0.34 0.31 0.32 0.39 0.42 1.99%
P/EPS 10.76 21.45 -26.35 -107.74 -20.43 22.28 29.38 -13.82%
EY 9.29 4.66 -3.80 -0.93 -4.89 4.49 3.40 16.04%
DY 0.00 6.91 7.35 0.00 14.70 8.82 8.06 -
P/NAPS 1.45 0.56 0.54 0.48 0.51 0.60 0.65 12.61%
Price Multiplier on Announcement Date
30/09/17 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/11/17 16/02/16 17/02/15 20/02/14 21/02/13 23/02/12 21/02/11 -
Price 1.08 0.68 0.76 0.635 0.70 0.86 0.96 -
P/RPS 0.41 0.31 0.38 0.31 0.33 0.39 0.43 -0.70%
P/EPS 9.30 20.26 -29.45 -107.74 -21.03 22.54 30.33 -16.05%
EY 10.76 4.94 -3.40 -0.93 -4.75 4.44 3.30 19.12%
DY 0.00 7.32 6.58 0.00 14.28 8.72 7.81 -
P/NAPS 1.26 0.53 0.60 0.48 0.52 0.61 0.67 9.80%

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