[ALCOM] YoY TTM Result on 31-Dec-2020 [#4]

Stock
[ALCOM] ALCOM GROUP BERHAD
Announcement Date
23-Feb-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Dec-2020 [#4]
Profit Trend
QoQ- 114.25%
YoY- 847.73%
Quarter Report
Latest QR
Upcoming QR
ALCOM's Result
ALCOM's Financial Summary
View:
Show?
TTM Result
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Revenue 660,178 975,958 599,011 316,402 372,653 385,703 369,379 10.15%
PBT 22,802 103,814 45,385 881 3,661 7,972 18,613 3.43%
Tax -7,130 -25,984 -12,858 435 -3,313 -4,535 -3,991 10.14%
NP 15,672 77,830 32,527 1,316 348 3,437 14,622 1.16%
-
NP to SH 16,043 77,717 32,461 1,316 -176 3,437 15,173 0.93%
-
Tax Rate 31.27% 25.03% 28.33% -49.38% 90.49% 56.89% 21.44% -
Total Cost 644,506 898,128 566,484 315,086 372,305 382,266 354,757 10.45%
-
Net Worth 243,139 229,706 155,823 123,584 122,241 122,241 118,664 12.69%
Dividend
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Div 5,373 3,358 3,358 - - - - -
Div Payout % 33.49% 4.32% 10.35% - - - - -
Equity
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Net Worth 243,139 229,706 155,823 123,584 122,241 122,241 118,664 12.69%
NOSH 134,331 134,331 134,331 134,331 134,331 134,331 134,330 0.00%
Ratio Analysis
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
NP Margin 2.37% 7.97% 5.43% 0.42% 0.09% 0.89% 3.96% -
ROE 6.60% 33.83% 20.83% 1.06% -0.14% 2.81% 12.79% -
Per Share
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 491.46 726.53 445.92 235.54 277.41 287.13 277.04 10.02%
EPS 11.94 57.85 24.16 0.98 -0.13 2.56 11.38 0.80%
DPS 4.00 2.50 2.50 0.00 0.00 0.00 0.00 -
NAPS 1.81 1.71 1.16 0.92 0.91 0.91 0.89 12.55%
Adjusted Per Share Value based on latest NOSH - 134,331
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 490.39 724.95 444.95 235.03 276.81 286.50 274.38 10.15%
EPS 11.92 57.73 24.11 0.98 -0.13 2.55 11.27 0.93%
DPS 3.99 2.49 2.49 0.00 0.00 0.00 0.00 -
NAPS 1.8061 1.7063 1.1575 0.918 0.908 0.908 0.8815 12.69%
Price Multiplier on Financial Quarter End Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 29/12/23 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 -
Price 0.775 0.92 0.82 0.595 0.44 0.44 0.86 -
P/RPS 0.16 0.13 0.18 0.25 0.16 0.15 0.31 -10.43%
P/EPS 6.49 1.59 3.39 60.73 -335.83 17.20 7.56 -2.51%
EY 15.41 62.89 29.47 1.65 -0.30 5.82 13.23 2.57%
DY 5.16 2.72 3.05 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.54 0.71 0.65 0.48 0.48 0.97 -12.67%
Price Multiplier on Announcement Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 27/02/24 28/02/23 21/02/22 23/02/21 26/02/20 27/02/19 27/02/18 -
Price 0.815 0.93 1.04 0.56 0.39 0.50 0.84 -
P/RPS 0.17 0.13 0.23 0.24 0.14 0.17 0.30 -9.02%
P/EPS 6.82 1.61 4.30 57.16 -297.67 19.54 7.38 -1.30%
EY 14.65 62.21 23.24 1.75 -0.34 5.12 13.55 1.30%
DY 4.91 2.69 2.40 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.54 0.90 0.61 0.43 0.55 0.94 -11.54%

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