[ROHAS] QoQ Cumulative Quarter Result on 31-Dec-2013 [#4]

Stock
[ROHAS] ROHAS TECNIC BERHAD
Announcement Date
24-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- 32.8%
YoY- -15.25%
Quarter Report
Latest QR
Upcoming QR
ROHAS's Result
ROHAS's Financial Summary
View:
Show?
Cumulative Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 215,762 148,688 71,727 213,192 148,281 97,546 46,361 178.48%
PBT 20,015 13,191 5,527 18,951 14,423 9,682 4,730 161.38%
Tax -4,728 -2,840 -1,276 -4,209 -3,322 -1,743 -824 220.16%
NP 15,287 10,351 4,251 14,742 11,101 7,939 3,906 148.14%
-
NP to SH 15,287 10,351 4,251 14,742 11,101 7,939 3,906 148.14%
-
Tax Rate 23.62% 21.53% 23.09% 22.21% 23.03% 18.00% 17.42% -
Total Cost 200,475 138,337 67,476 198,450 137,180 89,607 42,455 181.19%
-
Net Worth 125,641 122,822 116,781 112,304 108,666 107,873 103,809 13.55%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - - - 2,019 - - - -
Div Payout % - - - 13.70% - - - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 125,641 122,822 116,781 112,304 108,666 107,873 103,809 13.55%
NOSH 40,399 40,402 40,408 40,397 40,396 40,402 40,392 0.01%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 7.09% 6.96% 5.93% 6.91% 7.49% 8.14% 8.43% -
ROE 12.17% 8.43% 3.64% 13.13% 10.22% 7.36% 3.76% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 534.08 368.02 177.50 527.74 367.06 241.44 114.77 178.47%
EPS 37.84 25.62 10.52 36.49 27.48 19.65 9.67 148.11%
DPS 0.00 0.00 0.00 5.00 0.00 0.00 0.00 -
NAPS 3.11 3.04 2.89 2.78 2.69 2.67 2.57 13.54%
Adjusted Per Share Value based on latest NOSH - 40,399
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 45.65 31.46 15.18 45.10 31.37 20.64 9.81 178.46%
EPS 3.23 2.19 0.90 3.12 2.35 1.68 0.83 147.20%
DPS 0.00 0.00 0.00 0.43 0.00 0.00 0.00 -
NAPS 0.2658 0.2599 0.2471 0.2376 0.2299 0.2282 0.2196 13.56%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 5.08 3.45 3.15 2.97 3.07 3.20 3.16 -
P/RPS 0.00 0.00 1.77 0.56 0.84 1.33 2.75 -
P/EPS 13.42 13.47 29.94 8.14 11.17 16.28 32.68 -44.72%
EY 7.45 7.43 3.34 12.29 8.95 6.14 3.06 80.87%
DY 0.00 0.00 0.00 1.68 0.00 0.00 0.00 -
P/NAPS 1.63 1.13 1.09 1.07 1.14 1.20 1.23 20.62%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 21/11/14 28/08/14 20/05/14 24/02/14 21/11/13 30/08/13 28/05/13 -
Price 5.12 4.00 3.02 3.05 3.08 3.00 3.25 -
P/RPS 0.00 0.00 1.70 0.58 0.84 1.24 2.83 -
P/EPS 13.53 15.61 28.71 8.36 11.21 15.27 33.61 -45.45%
EY 7.39 6.41 3.48 11.96 8.92 6.55 2.98 83.11%
DY 0.00 0.00 0.00 1.64 0.00 0.00 0.00 -
P/NAPS 1.65 1.32 1.04 1.10 1.14 1.12 1.26 19.67%

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