[ROHAS] QoQ Annualized Quarter Result on 31-Mar-2012 [#1]

Stock
[ROHAS] ROHAS TECNIC BERHAD
Announcement Date
30-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- -21.13%
YoY- -11.33%
Quarter Report
Latest QR
Upcoming QR
ROHAS's Result
ROHAS's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 193,954 182,125 169,528 170,392 209,879 216,326 217,292 -7.26%
PBT 22,576 20,998 18,384 18,448 24,193 26,358 24,020 -4.03%
Tax -5,181 -3,733 -2,130 -2,572 -4,063 -2,650 -1,856 97.63%
NP 17,395 17,265 16,254 15,876 20,130 23,708 22,164 -14.85%
-
NP to SH 17,395 17,265 16,254 15,876 20,130 23,708 22,164 -14.85%
-
Tax Rate 22.95% 17.78% 11.59% 13.94% 16.79% 10.05% 7.73% -
Total Cost 176,559 164,860 153,274 154,516 189,749 192,618 195,128 -6.42%
-
Net Worth 99,786 95,349 1,176,917 96,597 92,509 90,076 83,226 12.79%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div 2,019 - - - 10,099 - - -
Div Payout % 11.61% - - - 50.17% - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 99,786 95,349 1,176,917 96,597 92,509 90,076 83,226 12.79%
NOSH 40,399 40,402 472,657 40,417 40,397 40,393 40,401 -0.00%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 8.97% 9.48% 9.59% 9.32% 9.59% 10.96% 10.20% -
ROE 17.43% 18.11% 1.38% 16.44% 21.76% 26.32% 26.63% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 480.09 450.78 35.87 421.58 519.54 535.55 537.84 -7.26%
EPS 43.06 42.73 40.24 39.28 49.83 58.69 54.86 -14.84%
DPS 5.00 0.00 0.00 0.00 25.00 0.00 0.00 -
NAPS 2.47 2.36 2.49 2.39 2.29 2.23 2.06 12.80%
Adjusted Per Share Value based on latest NOSH - 40,417
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 41.03 38.53 35.87 36.05 44.40 45.77 45.97 -7.26%
EPS 3.68 3.65 40.24 3.36 4.26 5.02 4.69 -14.86%
DPS 0.43 0.00 0.00 0.00 2.14 0.00 0.00 -
NAPS 0.2111 0.2017 2.49 0.2044 0.1957 0.1906 0.1761 12.78%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 3.18 3.31 3.94 3.95 3.47 2.49 2.53 -
P/RPS 0.66 0.73 10.99 0.94 0.67 0.46 0.47 25.27%
P/EPS 7.39 7.75 114.57 10.06 6.96 4.24 4.61 36.77%
EY 13.54 12.91 0.87 9.94 14.36 23.57 21.68 -26.83%
DY 1.57 0.00 0.00 0.00 7.20 0.00 0.00 -
P/NAPS 1.29 1.40 1.58 1.65 1.52 1.12 1.23 3.21%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 26/02/13 28/11/12 27/08/12 30/05/12 29/02/12 30/11/11 25/08/11 -
Price 3.12 3.40 3.46 3.88 4.01 2.80 2.48 -
P/RPS 0.65 0.75 9.65 0.92 0.77 0.52 0.46 25.79%
P/EPS 7.25 7.96 100.61 9.88 8.05 4.77 4.52 36.82%
EY 13.80 12.57 0.99 10.12 12.43 20.96 22.12 -26.88%
DY 1.60 0.00 0.00 0.00 6.23 0.00 0.00 -
P/NAPS 1.26 1.44 1.39 1.62 1.75 1.26 1.20 3.29%

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