[ROHAS] QoQ Quarter Result on 31-Mar-2013 [#1]

Stock
[ROHAS] ROHAS TECNIC BERHAD
Announcement Date
28-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -12.15%
YoY- -1.59%
Quarter Report
Latest QR
Upcoming QR
ROHAS's Result
ROHAS's Financial Summary
View:
Show?
Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 64,911 50,735 51,185 46,361 57,360 51,830 42,166 33.21%
PBT 4,528 4,741 4,952 4,730 6,827 6,557 4,580 -0.75%
Tax -887 -1,579 -919 -824 -2,381 -1,735 -422 63.86%
NP 3,641 3,162 4,033 3,906 4,446 4,822 4,158 -8.44%
-
NP to SH 3,641 3,162 4,033 3,906 4,446 4,822 4,158 -8.44%
-
Tax Rate 19.59% 33.31% 18.56% 17.42% 34.88% 26.46% 9.21% -
Total Cost 61,270 47,573 47,152 42,455 52,914 47,008 38,008 37.36%
-
Net Worth 112,310 108,630 107,896 103,809 99,764 95,309 1,176,917 -79.02%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div 2,019 - - - 2,019 - - -
Div Payout % 55.48% - - - 45.42% - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 112,310 108,630 107,896 103,809 99,764 95,309 1,176,917 -79.02%
NOSH 40,399 40,383 40,410 40,392 40,390 40,385 472,657 -80.50%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 5.61% 6.23% 7.88% 8.43% 7.75% 9.30% 9.86% -
ROE 3.24% 2.91% 3.74% 3.76% 4.46% 5.06% 0.35% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 160.67 125.63 126.66 114.77 142.01 128.34 8.92 583.53%
EPS 9.01 7.83 9.98 9.67 11.01 11.94 10.29 -8.45%
DPS 5.00 0.00 0.00 0.00 5.00 0.00 0.00 -
NAPS 2.78 2.69 2.67 2.57 2.47 2.36 2.49 7.59%
Adjusted Per Share Value based on latest NOSH - 40,392
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 13.73 10.73 10.83 9.81 12.14 10.97 8.92 33.20%
EPS 0.77 0.67 0.85 0.83 0.94 1.02 10.29 -82.15%
DPS 0.43 0.00 0.00 0.00 0.43 0.00 0.00 -
NAPS 0.2376 0.2298 0.2283 0.2196 0.2111 0.2016 2.49 -79.02%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 2.97 3.07 3.20 3.16 3.18 3.31 3.94 -
P/RPS 1.85 2.44 2.53 2.75 2.24 2.58 44.17 -87.86%
P/EPS 32.95 39.21 32.06 32.68 28.89 27.72 447.88 -82.35%
EY 3.03 2.55 3.12 3.06 3.46 3.61 0.22 471.83%
DY 1.68 0.00 0.00 0.00 1.57 0.00 0.00 -
P/NAPS 1.07 1.14 1.20 1.23 1.29 1.40 1.58 -22.82%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 24/02/14 21/11/13 30/08/13 28/05/13 26/02/13 28/11/12 27/08/12 -
Price 3.05 3.08 3.00 3.25 3.12 3.40 3.46 -
P/RPS 1.90 2.45 2.37 2.83 2.20 2.65 38.78 -86.53%
P/EPS 33.84 39.34 30.06 33.61 28.34 28.48 393.31 -80.42%
EY 2.95 2.54 3.33 2.98 3.53 3.51 0.25 415.98%
DY 1.64 0.00 0.00 0.00 1.60 0.00 0.00 -
P/NAPS 1.10 1.14 1.12 1.26 1.26 1.44 1.39 -14.40%

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