[ROHAS] QoQ Annualized Quarter Result on 31-Mar-2013 [#1]

Stock
[ROHAS] ROHAS TECNIC BERHAD
Announcement Date
28-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -10.18%
YoY- -1.59%
Quarter Report
Latest QR
Upcoming QR
ROHAS's Result
ROHAS's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 213,192 197,708 195,092 185,444 193,954 182,125 169,528 16.45%
PBT 18,951 19,230 19,364 18,920 22,576 20,998 18,384 2.04%
Tax -4,209 -4,429 -3,486 -3,296 -5,181 -3,733 -2,130 57.27%
NP 14,742 14,801 15,878 15,624 17,395 17,265 16,254 -6.28%
-
NP to SH 14,742 14,801 15,878 15,624 17,395 17,265 16,254 -6.28%
-
Tax Rate 22.21% 23.03% 18.00% 17.42% 22.95% 17.78% 11.59% -
Total Cost 198,450 182,906 179,214 169,820 176,559 164,860 153,274 18.73%
-
Net Worth 112,304 108,666 107,873 103,809 99,786 95,349 1,176,917 -79.02%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div 2,019 - - - 2,019 - - -
Div Payout % 13.70% - - - 11.61% - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 112,304 108,666 107,873 103,809 99,786 95,349 1,176,917 -79.02%
NOSH 40,397 40,396 40,402 40,392 40,399 40,402 472,657 -80.50%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 6.91% 7.49% 8.14% 8.43% 8.97% 9.48% 9.59% -
ROE 13.13% 13.62% 14.72% 15.05% 17.43% 18.11% 1.38% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 527.74 489.42 482.88 459.10 480.09 450.78 35.87 497.49%
EPS 36.49 36.64 39.30 38.68 43.06 42.73 40.24 -6.29%
DPS 5.00 0.00 0.00 0.00 5.00 0.00 0.00 -
NAPS 2.78 2.69 2.67 2.57 2.47 2.36 2.49 7.59%
Adjusted Per Share Value based on latest NOSH - 40,392
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 45.10 41.83 41.28 39.23 41.03 38.53 35.87 16.44%
EPS 3.12 3.13 3.36 3.31 3.68 3.65 40.24 -81.73%
DPS 0.43 0.00 0.00 0.00 0.43 0.00 0.00 -
NAPS 0.2376 0.2299 0.2282 0.2196 0.2111 0.2017 2.49 -79.02%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 2.97 3.07 3.20 3.16 3.18 3.31 3.94 -
P/RPS 0.56 0.63 0.66 0.69 0.66 0.73 10.99 -86.18%
P/EPS 8.14 8.38 8.14 8.17 7.39 7.75 114.57 -82.76%
EY 12.29 11.93 12.28 12.24 13.54 12.91 0.87 481.55%
DY 1.68 0.00 0.00 0.00 1.57 0.00 0.00 -
P/NAPS 1.07 1.14 1.20 1.23 1.29 1.40 1.58 -22.82%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 24/02/14 21/11/13 30/08/13 28/05/13 26/02/13 28/11/12 27/08/12 -
Price 3.05 3.08 3.00 3.25 3.12 3.40 3.46 -
P/RPS 0.58 0.63 0.62 0.71 0.65 0.75 9.65 -84.57%
P/EPS 8.36 8.41 7.63 8.40 7.25 7.96 100.61 -80.87%
EY 11.96 11.90 13.10 11.90 13.80 12.57 0.99 424.11%
DY 1.64 0.00 0.00 0.00 1.60 0.00 0.00 -
P/NAPS 1.10 1.14 1.12 1.26 1.26 1.44 1.39 -14.40%

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