[ROHAS] QoQ Annualized Quarter Result on 30-Sep-2009 [#3]

Stock
[ROHAS] ROHAS TECNIC BERHAD
Announcement Date
26-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 5.41%
YoY- 73.41%
Quarter Report
Latest QR
Upcoming QR
ROHAS's Result
ROHAS's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 161,006 150,188 137,543 134,004 122,886 114,492 109,323 29.53%
PBT 15,390 14,344 13,359 13,466 12,854 11,672 8,806 45.23%
Tax -132 -136 -234 -352 -412 -520 -188 -21.05%
NP 15,258 14,208 13,125 13,114 12,442 11,152 8,618 46.50%
-
NP to SH 15,258 14,208 13,125 13,114 12,442 11,152 8,618 46.50%
-
Tax Rate 0.86% 0.95% 1.75% 2.61% 3.21% 4.46% 2.13% -
Total Cost 145,748 135,980 124,418 120,889 110,444 103,340 100,705 28.03%
-
Net Worth 71,887 74,353 70,683 67,458 63,825 60,608 57,771 15.73%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div - - 6,462 - - - 1,211 -
Div Payout % - - 49.24% - - - 14.06% -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 71,887 74,353 70,683 67,458 63,825 60,608 57,771 15.73%
NOSH 40,386 40,409 40,390 40,394 40,396 40,405 40,399 -0.02%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 9.48% 9.46% 9.54% 9.79% 10.12% 9.74% 7.88% -
ROE 21.22% 19.11% 18.57% 19.44% 19.49% 18.40% 14.92% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 398.66 371.66 340.53 331.74 304.20 283.36 270.60 29.56%
EPS 37.78 35.16 32.49 32.47 30.80 27.60 21.33 46.54%
DPS 0.00 0.00 16.00 0.00 0.00 0.00 3.00 -
NAPS 1.78 1.84 1.75 1.67 1.58 1.50 1.43 15.76%
Adjusted Per Share Value based on latest NOSH - 40,391
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 34.06 31.78 29.10 28.35 26.00 24.22 23.13 29.52%
EPS 3.23 3.01 2.78 2.77 2.63 2.36 1.82 46.73%
DPS 0.00 0.00 1.37 0.00 0.00 0.00 0.26 -
NAPS 0.1521 0.1573 0.1495 0.1427 0.135 0.1282 0.1222 15.75%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 2.12 2.23 1.98 1.93 1.20 0.80 0.82 -
P/RPS 0.53 0.60 0.58 0.58 0.39 0.28 0.30 46.29%
P/EPS 5.61 6.34 6.09 5.94 3.90 2.90 3.84 28.84%
EY 17.82 15.77 16.41 16.82 25.67 34.50 26.01 -22.33%
DY 0.00 0.00 8.08 0.00 0.00 0.00 3.66 -
P/NAPS 1.19 1.21 1.13 1.16 0.76 0.53 0.57 63.56%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 25/08/10 27/05/10 25/02/10 26/11/09 28/08/09 28/05/09 27/02/09 -
Price 2.23 2.17 2.00 1.99 1.90 1.53 0.77 -
P/RPS 0.56 0.58 0.59 0.60 0.62 0.54 0.28 58.94%
P/EPS 5.90 6.17 6.15 6.13 6.17 5.54 3.61 38.87%
EY 16.94 16.20 16.25 16.31 16.21 18.04 27.70 -28.01%
DY 0.00 0.00 8.00 0.00 0.00 0.00 3.90 -
P/NAPS 1.25 1.18 1.14 1.19 1.20 1.02 0.54 75.25%

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