[ROHAS] QoQ Cumulative 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- -80.28%
YoY- -11.33%
Quarter Report
Latest QR
Upcoming QR
ROHAS's Result
ROHAS's Financial Summary
View:
Show?
Cumulative Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 193,954 136,594 84,764 42,598 209,879 162,245 108,646 46.90%
PBT 22,576 15,749 9,192 4,612 24,193 19,769 12,010 52.02%
Tax -5,181 -2,800 -1,065 -643 -4,063 -1,988 -928 213.07%
NP 17,395 12,949 8,127 3,969 20,130 17,781 11,082 34.87%
-
NP to SH 17,395 12,949 8,127 3,969 20,130 17,781 11,082 34.87%
-
Tax Rate 22.95% 17.78% 11.59% 13.94% 16.79% 10.06% 7.73% -
Total Cost 176,559 123,645 76,637 38,629 189,749 144,464 97,564 48.23%
-
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% 13.58% 0.69% 4.11% 21.76% 19.74% 13.32% -
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 480.09 338.08 17.93 105.39 519.54 401.67 268.92 46.90%
EPS 43.06 32.05 20.12 9.82 49.83 44.02 27.43 34.88%
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 28.90 17.93 9.01 44.40 34.33 22.99 46.87%
EPS 3.68 2.74 20.12 0.84 4.26 3.76 2.34 35.04%
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 0.98 21.97 3.75 0.67 0.62 0.94 -20.91%
P/EPS 7.39 10.33 229.15 40.22 6.96 5.66 9.22 -13.65%
EY 13.54 9.68 0.44 2.49 14.36 17.68 10.84 15.90%
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 1.01 19.29 3.68 0.77 0.70 0.92 -20.59%
P/EPS 7.25 10.61 201.23 39.51 8.05 6.36 9.04 -13.62%
EY 13.80 9.43 0.50 2.53 12.43 15.72 11.06 15.82%
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