[ALCOM] YoY TTM Result on 31-Dec-2016

	31/12/16	30/09/07	31/12/07	31/03/08	31/03/07	30/09/06	31/12/06	CAGR
TTM Result
Revenue	310,522	397,530	395,504	397,047	391,654	358,053	373,708	-1.83%
YoY %	-21.89%	0.51%	-0.39%	1.38%	9.38%	-4.19%	-	-
Horiz. %	83.09%	106.37%	105.83%	106.25%	104.80%	95.81%	100.00%	-
PBT	10,293	17,727	19,058	20,974	14,145	19,953	17,453	-5.13%
YoY %	-41.94%	-6.98%	-9.14%	48.28%	-29.11%	14.32%	-	-
Horiz. %	58.98%	101.57%	109.20%	120.17%	81.05%	114.32%	100.00%	-
Tax	-3,742	-3,944	-4,917	-5,157	-2,856	-4,644	-3,487	0.70%
YoY %	5.12%	19.79%	4.65%	-80.57%	38.50%	-33.18%	-	-
Horiz. %	107.31%	113.11%	141.01%	147.89%	81.90%	133.18%	100.00%	-
NP	6,551	13,783	14,141	15,817	11,289	15,309	13,966	-7.28%
YoY %	-52.47%	-2.53%	-10.60%	40.11%	-26.26%	9.62%	-	-
Horiz. %	46.91%	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	7,310	13,783	14,141	15,817	11,289	14,654	13,966	-6.26%
YoY %	-46.96%	-2.53%	-10.60%	40.11%	-22.96%	4.93%	-	-
Horiz. %	52.34%	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	36.35%	22.25%	25.80%	24.59%	20.19%	23.27%	19.98%	-
YoY %	63.37%	-13.76%	4.92%	21.79%	-13.24%	16.47%	-	-
Horiz. %	181.93%	111.36%	129.13%	123.07%	101.05%	116.47%	100.00%	-
Total Cost	303,971	383,747	381,363	381,230	380,365	342,744	359,742	-1.66%
YoY %	-20.79%	0.63%	0.03%	0.23%	10.98%	-4.73%	-	-
Horiz. %	84.50%	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	170,605	212,153	214,603	214,245	208,984	210,418	205,476	-1.84%
YoY %	-19.58%	-1.14%	0.17%	2.52%	-0.68%	2.41%	-	-
Horiz. %	83.03%	103.25%	104.44%	104.27%	101.71%	102.41%	100.00%	-

	31/12/16	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%	-

	31/12/16	30/09/07	31/12/07	31/03/08	31/03/07	30/09/06	31/12/06	CAGR
Equity
Net Worth	170,605	212,153	214,603	214,245	208,984	210,418	205,476	-1.84%
YoY %	-19.58%	-1.14%	0.17%	2.52%	-0.68%	2.41%	-	-
Horiz. %	83.03%	103.25%	104.44%	104.27%	101.71%	102.41%	100.00%	-
NOSH	132,252	133,430	133,294	133,071	133,111	133,176	133,426	-0.08%
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%	-

	31/12/16	30/09/07	31/12/07	31/03/08	31/03/07	30/09/06	31/12/06	CAGR
Ratio Analysis
NP Margin	2.11%	3.47%	3.58%	3.98%	2.88%	4.28%	3.74%	-
YoY %	-39.19%	-3.07%	-10.05%	38.19%	-32.71%	14.44%	-	-
Horiz. %	56.42%	92.78%	95.72%	106.42%	77.01%	114.44%	100.00%	-
ROE	4.28%	6.50%	6.59%	7.38%	5.40%	6.96%	6.80%	-
YoY %	-34.15%	-1.37%	-10.70%	36.67%	-22.41%	2.35%	-	-
Horiz. %	62.94%	95.59%	96.91%	108.53%	79.41%	102.35%	100.00%	-

	31/12/16	30/09/07	31/12/07	31/03/08	31/03/07	30/09/06	31/12/06	CAGR
Per Share
RPS	234.80	297.93	296.72	298.37	294.23	268.86	280.09	-1.74%
YoY %	-21.19%	0.41%	-0.55%	1.41%	9.44%	-4.01%	-	-
Horiz. %	83.83%	106.37%	105.94%	106.53%	105.05%	95.99%	100.00%	-
EPS	5.53	10.33	10.61	11.89	8.48	11.00	10.47	-6.17%
YoY %	-46.47%	-2.64%	-10.77%	40.21%	-22.91%	5.06%	-	-
Horiz. %	52.82%	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	1.29	1.59	1.61	1.61	1.57	1.58	1.54	-1.75%
YoY %	-18.87%	-1.24%	0.00%	2.55%	-0.63%	2.60%	-	-
Horiz. %	83.77%	103.25%	104.55%	104.55%	101.95%	102.60%	100.00%	-

	31/12/16	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 - 134,331
RPS	231.16	295.93	294.42	295.57	291.56	266.55	278.20	-1.83%
YoY %	-21.89%	0.51%	-0.39%	1.38%	9.38%	-4.19%	-	-
Horiz. %	83.09%	106.37%	105.83%	106.24%	104.80%	95.81%	100.00%	-
EPS	5.44	10.26	10.53	11.77	8.40	10.91	10.40	-6.26%
YoY %	-46.98%	-2.56%	-10.54%	40.12%	-23.01%	4.90%	-	-
Horiz. %	52.31%	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	1.27	1.5793	1.5976	1.5949	1.5557	1.5664	1.5296	-1.84%
YoY %	-19.58%	-1.15%	0.17%	2.52%	-0.68%	2.41%	-	-
Horiz. %	83.03%	103.25%	104.45%	104.27%	101.71%	102.41%	100.00%	-

	31/12/16	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	30/12/16	28/09/07	31/12/07	31/03/08	30/03/07	29/09/06	29/12/06	-
Price	0.905	1.27	1.25	1.04	1.36	1.35	1.35	-
P/RPS	0.39	0.43	0.42	0.35	0.46	0.50	0.48	-2.05%
YoY %	-9.30%	2.38%	20.00%	-23.91%	-8.00%	4.17%	-	-
Horiz. %	81.25%	89.58%	87.50%	72.92%	95.83%	104.17%	100.00%	-
P/EPS	16.37	12.29	11.78	8.75	16.04	12.27	12.90	2.40%
YoY %	33.20%	4.33%	34.63%	-45.45%	30.73%	-4.88%	-	-
Horiz. %	126.90%	95.27%	91.32%	67.83%	124.34%	95.12%	100.00%	-
EY	6.11	8.13	8.49	11.43	6.24	8.15	7.75	-2.34%
YoY %	-24.85%	-4.24%	-25.72%	83.17%	-23.44%	5.16%	-	-
Horiz. %	78.84%	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	0.70	0.80	0.78	0.65	0.87	0.85	0.88	-2.26%
YoY %	-12.50%	2.56%	20.00%	-25.29%	2.35%	-3.41%	-	-
Horiz. %	79.55%	90.91%	88.64%	73.86%	98.86%	96.59%	100.00%	-

	31/12/16	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	21/02/17	27/11/07	26/02/08	27/05/08	31/05/07	28/11/06	26/02/07	-
Price	1.00	1.20	1.06	1.03	1.28	1.40	1.45	-
P/RPS	0.43	0.40	0.36	0.35	0.44	0.52	0.52	-1.88%
YoY %	7.50%	11.11%	2.86%	-20.45%	-15.38%	0.00%	-	-
Horiz. %	82.69%	76.92%	69.23%	67.31%	84.62%	100.00%	100.00%	-
P/EPS	18.09	11.62	9.99	8.67	15.09	12.72	13.85	2.70%
YoY %	55.68%	16.32%	15.22%	-42.54%	18.63%	-8.16%	-	-
Horiz. %	130.61%	83.90%	72.13%	62.60%	108.95%	91.84%	100.00%	-
EY	5.53	8.61	10.01	11.54	6.63	7.86	7.22	-2.62%
YoY %	-35.77%	-13.99%	-13.26%	74.06%	-15.65%	8.86%	-	-
Horiz. %	76.59%	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	0.78	0.75	0.66	0.64	0.82	0.89	0.94	-1.84%
YoY %	4.00%	13.64%	3.12%	-21.95%	-7.87%	-5.32%	-	-
Horiz. %	82.98%	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

Moomoo MY

Don't Miss Out: Up to USD1,000 in Our Lucky Draw!

Latest Videos

MQ Market Updates - 13 May 2024

MQ Trader

MQ Trading Signals

2024-05-13 11:45:00

TURTLE SYSTEM 55

5 Mins

BUY

2024-05-13 11:40:00

TURTLE SYSTEM 20

10 Mins

BUY

2024-05-13 11:40:00

TURTLE SYSTEM 55

10 Mins

BUY

2024-05-13 11:30:00

TURTLE SYSTEM 20

30 Mins

BUY

2024-05-13 11:30:00

TURTLE SYSTEM 55

30 Mins

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 >

TASCO

TASCO BERHAD

1000

MPI

MALAYSIAN PACIFIC INDUSTRIES

310

PTRANS

PERAK TRANSIT BERHAD

301

HLIND

HONG LEONG INDUSTRIES BHD

301

GENTING

GENTING BHD

249

SENDAI

EVERSENDAI CORPORATION BERHAD

228

YTLPOWR

YTL POWER INTERNATIONAL BHD

205

TOPGLOV

TOP GLOVE CORPORATION BHD

177

GENM

GENTING MALAYSIA BERHAD

175

PBBANK

PUBLIC BANK BHD

165

Daily Stocks

HSI-CXG

0.21

-0.005

239,755,600

HSI-HUT

0.12

-0.025

170,893,700

MMAG

0.375

+0.175

163,078,300

INIX-OR

0.02

0.00

141,839,900

MYEG

0.995

+0.01

111,318,800

TWL

0.025

0.00

79,946,600

EDUSPEC-OR

0.005

0.00

75,002,700

TOPGLOV

0.965

+0.015

73,810,000

SENDAI-WA

0.41

+0.085

71,895,300

SENDAI

0.715

+0.10

67,853,300

More active Stocks

MPI

32.08

+1.08

219,500

SBAGAN

6.66

+1.06

1,070,500

KLUANG

5.95

+0.64

399,000

ALLIANZ-PA

23.00

+0.60

100

2.30

+0.35

36,308,200

PTT

1.57

+0.34

3,331,000

CHGP

3.06

+0.29

2,367,300

HSI-CXM

1.03

+0.25

2,000

GENTING

4.76

+0.21

17,904,300

IDEAL

3.60

+0.20

100

More gainer Stocks

HSI-HU8

0.13

-0.32

3,000

AJI

18.90

-0.20

657,300

ORIENT

6.97

-0.18

1,220,900

FBMKLCI-HM5

0.18

-0.17

400

PETDAG

21.34

-0.12

396,800

PARAGON

3.40

-0.12

194,100

KUAISHO-C17

0.08

-0.12

58,800

CTOS-C11

0.04

-0.11

1,000,000

HSTECH-HY

0.055

-0.105

200

KLK

22.56

-0.10

674,100

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