[ROHAS] QoQ Cumulative Quarter Result on 31-Dec-2012 [#4]

Stock
[ROHAS] ROHAS TECNIC BERHAD
Announcement Date
26-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 34.33%
YoY- -13.59%
Quarter Report
Latest QR
Upcoming QR
ROHAS's Result
ROHAS's Financial Summary
View:
Show?
Cumulative Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 148,281 97,546 46,361 193,954 136,594 84,764 42,598 129.50%
PBT 14,423 9,682 4,730 22,576 15,749 9,192 4,612 113.70%
Tax -3,322 -1,743 -824 -5,181 -2,800 -1,065 -643 198.55%
NP 11,101 7,939 3,906 17,395 12,949 8,127 3,969 98.38%
-
NP to SH 11,101 7,939 3,906 17,395 12,949 8,127 3,969 98.38%
-
Tax Rate 23.03% 18.00% 17.42% 22.95% 17.78% 11.59% 13.94% -
Total Cost 137,180 89,607 42,455 176,559 123,645 76,637 38,629 132.58%
-
Net Worth 108,666 107,873 103,809 99,786 95,349 1,176,917 96,597 8.15%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - 2,019 - - - -
Div Payout % - - - 11.61% - - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 108,666 107,873 103,809 99,786 95,349 1,176,917 96,597 8.15%
NOSH 40,396 40,402 40,392 40,399 40,402 472,657 40,417 -0.03%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 7.49% 8.14% 8.43% 8.97% 9.48% 9.59% 9.32% -
ROE 10.22% 7.36% 3.76% 17.43% 13.58% 0.69% 4.11% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 367.06 241.44 114.77 480.09 338.08 17.93 105.39 129.59%
EPS 27.48 19.65 9.67 43.06 32.05 20.12 9.82 98.45%
DPS 0.00 0.00 0.00 5.00 0.00 0.00 0.00 -
NAPS 2.69 2.67 2.57 2.47 2.36 2.49 2.39 8.19%
Adjusted Per Share Value based on latest NOSH - 40,390
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 31.37 20.64 9.81 41.03 28.90 17.93 9.01 129.54%
EPS 2.35 1.68 0.83 3.68 2.74 20.12 0.84 98.42%
DPS 0.00 0.00 0.00 0.43 0.00 0.00 0.00 -
NAPS 0.2299 0.2282 0.2196 0.2111 0.2017 2.49 0.2044 8.14%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 3.07 3.20 3.16 3.18 3.31 3.94 3.95 -
P/RPS 0.84 1.33 2.75 0.66 0.98 21.97 3.75 -63.08%
P/EPS 11.17 16.28 32.68 7.39 10.33 229.15 40.22 -57.39%
EY 8.95 6.14 3.06 13.54 9.68 0.44 2.49 134.46%
DY 0.00 0.00 0.00 1.57 0.00 0.00 0.00 -
P/NAPS 1.14 1.20 1.23 1.29 1.40 1.58 1.65 -21.82%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 21/11/13 30/08/13 28/05/13 26/02/13 28/11/12 27/08/12 30/05/12 -
Price 3.08 3.00 3.25 3.12 3.40 3.46 3.88 -
P/RPS 0.84 1.24 2.83 0.65 1.01 19.29 3.68 -62.61%
P/EPS 11.21 15.27 33.61 7.25 10.61 201.23 39.51 -56.78%
EY 8.92 6.55 2.98 13.80 9.43 0.50 2.53 131.47%
DY 0.00 0.00 0.00 1.60 0.00 0.00 0.00 -
P/NAPS 1.14 1.12 1.26 1.26 1.44 1.39 1.62 -20.86%

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