[ROHAS] QoQ TTM Result on 30-Sep-2009 [#3]

Stock
[ROHAS] ROHAS TECNIC BERHAD
Announcement Date
26-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 15.65%
YoY- 62.26%
Quarter Report
Latest QR
Upcoming QR
ROHAS's Result
ROHAS's Financial Summary
View:
Show?
TTM Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 156,603 146,467 137,543 133,099 124,389 116,978 109,323 27.15%
PBT 14,432 13,831 13,163 13,015 11,265 9,763 8,671 40.57%
Tax -204 -248 -344 -365 -327 -283 -183 7.53%
NP 14,228 13,583 12,819 12,650 10,938 9,480 8,488 41.24%
-
NP to SH 14,228 13,583 12,819 12,650 10,938 9,480 8,488 41.24%
-
Tax Rate 1.41% 1.79% 2.61% 2.80% 2.90% 2.90% 2.11% -
Total Cost 142,375 132,884 124,724 120,449 113,451 107,498 100,835 25.93%
-
Net Worth 71,923 74,353 70,259 67,453 63,794 60,608 57,350 16.34%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div 6,460 6,460 6,460 - - - 1,210 206.40%
Div Payout % 45.41% 47.56% 50.40% - - - 14.26% -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 71,923 74,353 70,259 67,453 63,794 60,608 57,350 16.34%
NOSH 40,406 40,409 40,378 40,391 40,376 40,405 40,387 0.03%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 9.09% 9.27% 9.32% 9.50% 8.79% 8.10% 7.76% -
ROE 19.78% 18.27% 18.25% 18.75% 17.15% 15.64% 14.80% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 387.57 362.46 340.63 329.53 308.07 289.51 270.69 27.11%
EPS 35.21 33.61 31.75 31.32 27.09 23.46 21.02 41.17%
DPS 16.00 16.00 16.00 0.00 0.00 0.00 3.00 206.19%
NAPS 1.78 1.84 1.74 1.67 1.58 1.50 1.42 16.30%
Adjusted Per Share Value based on latest NOSH - 40,391
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 33.13 30.99 29.10 28.16 26.32 24.75 23.13 27.14%
EPS 3.01 2.87 2.71 2.68 2.31 2.01 1.80 41.01%
DPS 1.37 1.37 1.37 0.00 0.00 0.00 0.26 203.72%
NAPS 0.1522 0.1573 0.1486 0.1427 0.135 0.1282 0.1213 16.38%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 2.12 2.23 1.98 1.93 1.20 0.80 0.82 -
P/RPS 0.55 0.62 0.58 0.59 0.39 0.28 0.30 49.96%
P/EPS 6.02 6.63 6.24 6.16 4.43 3.41 3.90 33.66%
EY 16.61 15.07 16.03 16.23 22.58 29.33 25.63 -25.17%
DY 7.55 7.17 8.08 0.00 0.00 0.00 3.66 62.26%
P/NAPS 1.19 1.21 1.14 1.16 0.76 0.53 0.58 61.67%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 25/08/10 27/05/10 25/02/10 26/11/09 28/08/09 28/05/09 27/02/09 -
Price 2.23 2.17 2.00 1.99 1.90 1.53 0.77 -
P/RPS 0.58 0.60 0.59 0.60 0.62 0.53 0.28 62.71%
P/EPS 6.33 6.46 6.30 6.35 7.01 6.52 3.66 44.22%
EY 15.79 15.49 15.87 15.74 14.26 15.33 27.29 -30.63%
DY 7.17 7.37 8.00 0.00 0.00 0.00 3.90 50.24%
P/NAPS 1.25 1.18 1.15 1.19 1.20 1.02 0.54 75.25%

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