[ROHAS] QoQ Annualized Quarter Result on 31-Mar-2010 [#1]

Stock
[ROHAS] ROHAS TECNIC BERHAD
Announcement Date
27-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- 8.25%
YoY- 27.4%
Quarter Report
Latest QR
Upcoming QR
ROHAS's Result
ROHAS's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 172,734 167,772 161,006 150,188 137,543 134,004 122,886 25.40%
PBT 18,300 17,080 15,390 14,344 13,359 13,466 12,854 26.47%
Tax -2,212 -844 -132 -136 -234 -352 -412 205.67%
NP 16,088 16,236 15,258 14,208 13,125 13,114 12,442 18.63%
-
NP to SH 16,088 16,236 15,258 14,208 13,125 13,114 12,442 18.63%
-
Tax Rate 12.09% 4.94% 0.86% 0.95% 1.75% 2.61% 3.21% -
Total Cost 156,646 151,536 145,748 135,980 124,418 120,889 110,444 26.15%
-
Net Worth 80,402 76,358 71,887 74,353 70,683 67,458 63,825 16.59%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div 8,080 - - - 6,462 - - -
Div Payout % 50.23% - - - 49.24% - - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 80,402 76,358 71,887 74,353 70,683 67,458 63,825 16.59%
NOSH 40,403 40,401 40,386 40,409 40,390 40,394 40,396 0.01%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 9.31% 9.68% 9.48% 9.46% 9.54% 9.79% 10.12% -
ROE 20.01% 21.26% 21.22% 19.11% 18.57% 19.44% 19.49% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 427.53 415.26 398.66 371.66 340.53 331.74 304.20 25.39%
EPS 39.82 40.19 37.78 35.16 32.49 32.47 30.80 18.62%
DPS 20.00 0.00 0.00 0.00 16.00 0.00 0.00 -
NAPS 1.99 1.89 1.78 1.84 1.75 1.67 1.58 16.57%
Adjusted Per Share Value based on latest NOSH - 40,409
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 36.55 35.50 34.06 31.78 29.10 28.35 26.00 25.41%
EPS 3.40 3.44 3.23 3.01 2.78 2.77 2.63 18.61%
DPS 1.71 0.00 0.00 0.00 1.37 0.00 0.00 -
NAPS 0.1701 0.1616 0.1521 0.1573 0.1495 0.1427 0.135 16.60%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 2.55 2.24 2.12 2.23 1.98 1.93 1.20 -
P/RPS 0.60 0.54 0.53 0.60 0.58 0.58 0.39 33.16%
P/EPS 6.40 5.57 5.61 6.34 6.09 5.94 3.90 39.00%
EY 15.62 17.94 17.82 15.77 16.41 16.82 25.67 -28.12%
DY 7.84 0.00 0.00 0.00 8.08 0.00 0.00 -
P/NAPS 1.28 1.19 1.19 1.21 1.13 1.16 0.76 41.42%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 25/02/11 26/11/10 25/08/10 27/05/10 25/02/10 26/11/09 28/08/09 -
Price 2.77 2.25 2.23 2.17 2.00 1.99 1.90 -
P/RPS 0.65 0.54 0.56 0.58 0.59 0.60 0.62 3.19%
P/EPS 6.96 5.60 5.90 6.17 6.15 6.13 6.17 8.33%
EY 14.38 17.86 16.94 16.20 16.25 16.31 16.21 -7.65%
DY 7.22 0.00 0.00 0.00 8.00 0.00 0.00 -
P/NAPS 1.39 1.19 1.25 1.18 1.14 1.19 1.20 10.26%

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