[ROHAS] QoQ Annualized Quarter Result on 30-Sep-2010 [#3]

Stock
[ROHAS] ROHAS TECNIC BERHAD
Announcement Date
26-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- 6.41%
YoY- 23.8%
Quarter Report
Latest QR
Upcoming QR
ROHAS's Result
ROHAS's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 217,292 209,720 172,734 167,772 161,006 150,188 137,543 35.75%
PBT 24,020 18,920 18,300 17,080 15,390 14,344 13,359 48.02%
Tax -1,856 -1,016 -2,212 -844 -132 -136 -234 299.22%
NP 22,164 17,904 16,088 16,236 15,258 14,208 13,125 41.94%
-
NP to SH 22,164 17,904 16,088 16,236 15,258 14,208 13,125 41.94%
-
Tax Rate 7.73% 5.37% 12.09% 4.94% 0.86% 0.95% 1.75% -
Total Cost 195,128 191,816 156,646 151,536 145,748 135,980 124,418 35.09%
-
Net Worth 83,226 84,833 80,402 76,358 71,887 74,353 70,683 11.53%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div - 16,158 8,080 - - - 6,462 -
Div Payout % - 90.25% 50.23% - - - 49.24% -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 83,226 84,833 80,402 76,358 71,887 74,353 70,683 11.53%
NOSH 40,401 40,397 40,403 40,401 40,386 40,409 40,390 0.01%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 10.20% 8.54% 9.31% 9.68% 9.48% 9.46% 9.54% -
ROE 26.63% 21.10% 20.01% 21.26% 21.22% 19.11% 18.57% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 537.84 519.15 427.53 415.26 398.66 371.66 340.53 35.73%
EPS 54.86 44.32 39.82 40.19 37.78 35.16 32.49 41.93%
DPS 0.00 40.00 20.00 0.00 0.00 0.00 16.00 -
NAPS 2.06 2.10 1.99 1.89 1.78 1.84 1.75 11.51%
Adjusted Per Share Value based on latest NOSH - 40,390
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 45.97 44.37 36.55 35.50 34.06 31.78 29.10 35.75%
EPS 4.69 3.79 3.40 3.44 3.23 3.01 2.78 41.85%
DPS 0.00 3.42 1.71 0.00 0.00 0.00 1.37 -
NAPS 0.1761 0.1795 0.1701 0.1616 0.1521 0.1573 0.1495 11.56%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 2.53 2.53 2.55 2.24 2.12 2.23 1.98 -
P/RPS 0.47 0.49 0.60 0.54 0.53 0.60 0.58 -13.11%
P/EPS 4.61 5.71 6.40 5.57 5.61 6.34 6.09 -16.98%
EY 21.68 17.52 15.62 17.94 17.82 15.77 16.41 20.46%
DY 0.00 15.81 7.84 0.00 0.00 0.00 8.08 -
P/NAPS 1.23 1.20 1.28 1.19 1.19 1.21 1.13 5.83%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 25/08/11 27/05/11 25/02/11 26/11/10 25/08/10 27/05/10 25/02/10 -
Price 2.48 2.56 2.77 2.25 2.23 2.17 2.00 -
P/RPS 0.46 0.49 0.65 0.54 0.56 0.58 0.59 -15.32%
P/EPS 4.52 5.78 6.96 5.60 5.90 6.17 6.15 -18.60%
EY 22.12 17.31 14.38 17.86 16.94 16.20 16.25 22.89%
DY 0.00 15.63 7.22 0.00 0.00 0.00 8.00 -
P/NAPS 1.20 1.22 1.39 1.19 1.25 1.18 1.14 3.48%

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