[ROHAS] QoQ Annualized Quarter Result on 30-Sep-2013 [#3]

Stock
[ROHAS] ROHAS TECNIC BERHAD
Announcement Date
21-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- -6.78%
YoY- -14.27%
Quarter Report
Latest QR
Upcoming QR
ROHAS's Result
ROHAS's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 297,376 286,908 213,192 197,708 195,092 185,444 193,954 33.06%
PBT 26,382 22,108 18,951 19,230 19,364 18,920 22,576 10.97%
Tax -5,680 -5,104 -4,209 -4,429 -3,486 -3,296 -5,181 6.33%
NP 20,702 17,004 14,742 14,801 15,878 15,624 17,395 12.33%
-
NP to SH 20,702 17,004 14,742 14,801 15,878 15,624 17,395 12.33%
-
Tax Rate 21.53% 23.09% 22.21% 23.03% 18.00% 17.42% 22.95% -
Total Cost 276,674 269,904 198,450 182,906 179,214 169,820 176,559 35.02%
-
Net Worth 122,822 116,781 112,304 108,666 107,873 103,809 99,786 14.89%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - 2,019 - - - 2,019 -
Div Payout % - - 13.70% - - - 11.61% -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 122,822 116,781 112,304 108,666 107,873 103,809 99,786 14.89%
NOSH 40,402 40,408 40,397 40,396 40,402 40,392 40,399 0.00%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 6.96% 5.93% 6.91% 7.49% 8.14% 8.43% 8.97% -
ROE 16.86% 14.56% 13.13% 13.62% 14.72% 15.05% 17.43% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 736.04 710.01 527.74 489.42 482.88 459.10 480.09 33.06%
EPS 51.24 42.08 36.49 36.64 39.30 38.68 43.06 12.32%
DPS 0.00 0.00 5.00 0.00 0.00 0.00 5.00 -
NAPS 3.04 2.89 2.78 2.69 2.67 2.57 2.47 14.89%
Adjusted Per Share Value based on latest NOSH - 40,383
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 62.92 60.70 45.10 41.83 41.28 39.23 41.03 33.08%
EPS 4.38 3.60 3.12 3.13 3.36 3.31 3.68 12.34%
DPS 0.00 0.00 0.43 0.00 0.00 0.00 0.43 -
NAPS 0.2599 0.2471 0.2376 0.2299 0.2282 0.2196 0.2111 14.91%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 3.45 3.15 2.97 3.07 3.20 3.16 3.18 -
P/RPS 0.00 0.44 0.56 0.63 0.66 0.69 0.66 -
P/EPS 6.73 7.49 8.14 8.38 8.14 8.17 7.39 -6.06%
EY 14.85 13.36 12.29 11.93 12.28 12.24 13.54 6.36%
DY 0.00 0.00 1.68 0.00 0.00 0.00 1.57 -
P/NAPS 1.13 1.09 1.07 1.14 1.20 1.23 1.29 -8.47%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 28/08/14 20/05/14 24/02/14 21/11/13 30/08/13 28/05/13 26/02/13 -
Price 4.00 3.02 3.05 3.08 3.00 3.25 3.12 -
P/RPS 0.00 0.43 0.58 0.63 0.62 0.71 0.65 -
P/EPS 7.81 7.18 8.36 8.41 7.63 8.40 7.25 5.09%
EY 12.81 13.93 11.96 11.90 13.10 11.90 13.80 -4.85%
DY 0.00 0.00 1.64 0.00 0.00 0.00 1.60 -
P/NAPS 1.32 1.04 1.10 1.14 1.12 1.26 1.26 3.15%

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