[ROHAS] QoQ Annualized Quarter Result on 31-Dec-2009 [#4]

Stock
[ROHAS] ROHAS TECNIC BERHAD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 0.08%
YoY- 52.3%
Quarter Report
Latest QR
Upcoming QR
ROHAS's Result
ROHAS's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 167,772 161,006 150,188 137,543 134,004 122,886 114,492 28.98%
PBT 17,080 15,390 14,344 13,359 13,466 12,854 11,672 28.86%
Tax -844 -132 -136 -234 -352 -412 -520 38.06%
NP 16,236 15,258 14,208 13,125 13,114 12,442 11,152 28.42%
-
NP to SH 16,236 15,258 14,208 13,125 13,114 12,442 11,152 28.42%
-
Tax Rate 4.94% 0.86% 0.95% 1.75% 2.61% 3.21% 4.46% -
Total Cost 151,536 145,748 135,980 124,418 120,889 110,444 103,340 29.04%
-
Net Worth 76,358 71,887 74,353 70,683 67,458 63,825 60,608 16.63%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - - 6,462 - - - -
Div Payout % - - - 49.24% - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 76,358 71,887 74,353 70,683 67,458 63,825 60,608 16.63%
NOSH 40,401 40,386 40,409 40,390 40,394 40,396 40,405 -0.00%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 9.68% 9.48% 9.46% 9.54% 9.79% 10.12% 9.74% -
ROE 21.26% 21.22% 19.11% 18.57% 19.44% 19.49% 18.40% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 415.26 398.66 371.66 340.53 331.74 304.20 283.36 28.98%
EPS 40.19 37.78 35.16 32.49 32.47 30.80 27.60 28.44%
DPS 0.00 0.00 0.00 16.00 0.00 0.00 0.00 -
NAPS 1.89 1.78 1.84 1.75 1.67 1.58 1.50 16.64%
Adjusted Per Share Value based on latest NOSH - 40,378
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 35.50 34.06 31.78 29.10 28.35 26.00 24.22 29.00%
EPS 3.44 3.23 3.01 2.78 2.77 2.63 2.36 28.52%
DPS 0.00 0.00 0.00 1.37 0.00 0.00 0.00 -
NAPS 0.1616 0.1521 0.1573 0.1495 0.1427 0.135 0.1282 16.67%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 2.24 2.12 2.23 1.98 1.93 1.20 0.80 -
P/RPS 0.54 0.53 0.60 0.58 0.58 0.39 0.28 54.87%
P/EPS 5.57 5.61 6.34 6.09 5.94 3.90 2.90 54.45%
EY 17.94 17.82 15.77 16.41 16.82 25.67 34.50 -35.30%
DY 0.00 0.00 0.00 8.08 0.00 0.00 0.00 -
P/NAPS 1.19 1.19 1.21 1.13 1.16 0.76 0.53 71.38%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 26/11/10 25/08/10 27/05/10 25/02/10 26/11/09 28/08/09 28/05/09 -
Price 2.25 2.23 2.17 2.00 1.99 1.90 1.53 -
P/RPS 0.54 0.56 0.58 0.59 0.60 0.62 0.54 0.00%
P/EPS 5.60 5.90 6.17 6.15 6.13 6.17 5.54 0.72%
EY 17.86 16.94 16.20 16.25 16.31 16.21 18.04 -0.66%
DY 0.00 0.00 0.00 8.00 0.00 0.00 0.00 -
P/NAPS 1.19 1.25 1.18 1.14 1.19 1.20 1.02 10.81%

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