[ROHAS] QoQ Quarter Result on 30-Sep-2012 [#3]

Stock
[ROHAS] ROHAS TECNIC BERHAD
Announcement Date
28-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 15.97%
YoY- -28.02%
Quarter Report
Latest QR
Upcoming QR
ROHAS's Result
ROHAS's Financial Summary
View:
Show?
Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 51,185 46,361 57,360 51,830 42,166 42,598 47,634 4.91%
PBT 4,952 4,730 6,827 6,557 4,580 4,612 4,424 7.81%
Tax -919 -824 -2,381 -1,735 -422 -643 -2,075 -41.92%
NP 4,033 3,906 4,446 4,822 4,158 3,969 2,349 43.42%
-
NP to SH 4,033 3,906 4,446 4,822 4,158 3,969 2,349 43.42%
-
Tax Rate 18.56% 17.42% 34.88% 26.46% 9.21% 13.94% 46.90% -
Total Cost 47,152 42,455 52,914 47,008 38,008 38,629 45,285 2.73%
-
Net Worth 107,896 103,809 99,764 95,309 1,176,917 96,597 92,585 10.75%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - 2,019 - - - 10,107 -
Div Payout % - - 45.42% - - - 430.29% -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 107,896 103,809 99,764 95,309 1,176,917 96,597 92,585 10.75%
NOSH 40,410 40,392 40,390 40,385 472,657 40,417 40,430 -0.03%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 7.88% 8.43% 7.75% 9.30% 9.86% 9.32% 4.93% -
ROE 3.74% 3.76% 4.46% 5.06% 0.35% 4.11% 2.54% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 126.66 114.77 142.01 128.34 8.92 105.39 117.82 4.94%
EPS 9.98 9.67 11.01 11.94 10.29 9.82 5.81 43.47%
DPS 0.00 0.00 5.00 0.00 0.00 0.00 25.00 -
NAPS 2.67 2.57 2.47 2.36 2.49 2.39 2.29 10.78%
Adjusted Per Share Value based on latest NOSH - 40,385
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 10.83 9.81 12.14 10.97 8.92 9.01 10.08 4.90%
EPS 0.85 0.83 0.94 1.02 10.29 0.84 0.50 42.48%
DPS 0.00 0.00 0.43 0.00 0.00 0.00 2.14 -
NAPS 0.2283 0.2196 0.2111 0.2016 2.49 0.2044 0.1959 10.75%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 3.20 3.16 3.18 3.31 3.94 3.95 3.47 -
P/RPS 2.53 2.75 2.24 2.58 44.17 3.75 2.95 -9.74%
P/EPS 32.06 32.68 28.89 27.72 447.88 40.22 59.72 -33.97%
EY 3.12 3.06 3.46 3.61 0.22 2.49 1.67 51.74%
DY 0.00 0.00 1.57 0.00 0.00 0.00 7.20 -
P/NAPS 1.20 1.23 1.29 1.40 1.58 1.65 1.52 -14.59%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 30/08/13 28/05/13 26/02/13 28/11/12 27/08/12 30/05/12 29/02/12 -
Price 3.00 3.25 3.12 3.40 3.46 3.88 4.01 -
P/RPS 2.37 2.83 2.20 2.65 38.78 3.68 3.40 -21.40%
P/EPS 30.06 33.61 28.34 28.48 393.31 39.51 69.02 -42.57%
EY 3.33 2.98 3.53 3.51 0.25 2.53 1.45 74.15%
DY 0.00 0.00 1.60 0.00 0.00 0.00 6.23 -
P/NAPS 1.12 1.26 1.26 1.44 1.39 1.62 1.75 -25.75%

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