[ROHAS] QoQ Cumulative Quarter Result on 31-Dec-2011 [#4]

Stock
[ROHAS] ROHAS TECNIC BERHAD
Announcement Date
29-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- 13.21%
YoY- 25.12%
Quarter Report
Latest QR
Upcoming QR
ROHAS's Result
ROHAS's Financial Summary
View:
Show?
Cumulative Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 136,594 84,764 42,598 209,879 162,245 108,646 52,430 89.00%
PBT 15,749 9,192 4,612 24,193 19,769 12,010 4,730 122.48%
Tax -2,800 -1,065 -643 -4,063 -1,988 -928 -254 393.15%
NP 12,949 8,127 3,969 20,130 17,781 11,082 4,476 102.63%
-
NP to SH 12,949 8,127 3,969 20,130 17,781 11,082 4,476 102.63%
-
Tax Rate 17.78% 11.59% 13.94% 16.79% 10.06% 7.73% 5.37% -
Total Cost 123,645 76,637 38,629 189,749 144,464 97,564 47,954 87.70%
-
Net Worth 95,349 1,176,917 96,597 92,509 90,076 83,226 84,833 8.07%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div - - - 10,099 - - 4,039 -
Div Payout % - - - 50.17% - - 90.25% -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 95,349 1,176,917 96,597 92,509 90,076 83,226 84,833 8.07%
NOSH 40,402 472,657 40,417 40,397 40,393 40,401 40,397 0.00%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 9.48% 9.59% 9.32% 9.59% 10.96% 10.20% 8.54% -
ROE 13.58% 0.69% 4.11% 21.76% 19.74% 13.32% 5.28% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 338.08 17.93 105.39 519.54 401.67 268.92 129.79 88.98%
EPS 32.05 20.12 9.82 49.83 44.02 27.43 11.08 102.62%
DPS 0.00 0.00 0.00 25.00 0.00 0.00 10.00 -
NAPS 2.36 2.49 2.39 2.29 2.23 2.06 2.10 8.06%
Adjusted Per Share Value based on latest NOSH - 40,430
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 28.90 17.93 9.01 44.40 34.33 22.99 11.09 89.03%
EPS 2.74 20.12 0.84 4.26 3.76 2.34 0.95 102.23%
DPS 0.00 0.00 0.00 2.14 0.00 0.00 0.85 -
NAPS 0.2017 2.49 0.2044 0.1957 0.1906 0.1761 0.1795 8.06%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 3.31 3.94 3.95 3.47 2.49 2.53 2.53 -
P/RPS 0.98 21.97 3.75 0.67 0.62 0.94 1.95 -36.70%
P/EPS 10.33 229.15 40.22 6.96 5.66 9.22 22.83 -40.97%
EY 9.68 0.44 2.49 14.36 17.68 10.84 4.38 69.42%
DY 0.00 0.00 0.00 7.20 0.00 0.00 3.95 -
P/NAPS 1.40 1.58 1.65 1.52 1.12 1.23 1.20 10.79%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/11/12 27/08/12 30/05/12 29/02/12 30/11/11 25/08/11 27/05/11 -
Price 3.40 3.46 3.88 4.01 2.80 2.48 2.56 -
P/RPS 1.01 19.29 3.68 0.77 0.70 0.92 1.97 -35.86%
P/EPS 10.61 201.23 39.51 8.05 6.36 9.04 23.10 -40.38%
EY 9.43 0.50 2.53 12.43 15.72 11.06 4.33 67.77%
DY 0.00 0.00 0.00 6.23 0.00 0.00 3.91 -
P/NAPS 1.44 1.39 1.62 1.75 1.26 1.20 1.22 11.65%

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