[ROHAS] QoQ TTM Result on 30-Sep-2011 [#3]

Stock
[ROHAS] ROHAS TECNIC BERHAD
Announcement Date
30-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- 11.03%
YoY- 42.76%
Quarter Report
Latest QR
Upcoming QR
ROHAS's Result
ROHAS's Financial Summary
View:
Show?
TTM Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 186,418 200,468 210,300 208,650 200,377 187,117 172,234 5.42%
PBT 21,375 24,075 24,193 25,153 22,509 19,338 18,194 11.35%
Tax -4,200 -4,452 -4,063 -3,509 -3,016 -2,374 -2,154 56.13%
NP 17,175 19,623 20,130 21,644 19,493 16,964 16,040 4.66%
-
NP to SH 17,175 19,623 20,130 21,644 19,493 16,964 16,040 4.66%
-
Tax Rate 19.65% 18.49% 16.79% 13.95% 13.40% 12.28% 11.84% -
Total Cost 169,243 180,845 190,170 187,006 180,884 170,153 156,194 5.49%
-
Net Worth 1,176,917 96,597 92,585 90,101 83,231 84,833 80,411 499.32%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div 10,107 10,107 14,147 8,080 8,080 8,080 4,040 84.38%
Div Payout % 58.85% 51.51% 70.28% 37.33% 41.45% 47.63% 25.19% -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 1,176,917 96,597 92,585 90,101 83,231 84,833 80,411 499.32%
NOSH 472,657 40,417 40,430 40,404 40,403 40,397 40,407 416.07%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 9.21% 9.79% 9.57% 10.37% 9.73% 9.07% 9.31% -
ROE 1.46% 20.31% 21.74% 24.02% 23.42% 20.00% 19.95% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 39.44 495.99 520.15 516.41 495.94 463.19 426.24 -79.57%
EPS 3.63 48.55 49.79 53.57 48.25 41.99 39.70 -79.73%
DPS 2.14 25.00 35.00 20.00 20.00 20.00 10.00 -64.25%
NAPS 2.49 2.39 2.29 2.23 2.06 2.10 1.99 16.13%
Adjusted Per Share Value based on latest NOSH - 40,404
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 39.44 42.41 44.49 44.14 42.39 39.59 36.44 5.42%
EPS 3.63 4.15 4.26 4.58 4.12 3.59 3.39 4.67%
DPS 2.14 2.14 2.99 1.71 1.71 1.71 0.85 85.17%
NAPS 2.49 0.2044 0.1959 0.1906 0.1761 0.1795 0.1701 499.38%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 3.94 3.95 3.47 2.49 2.53 2.53 2.55 -
P/RPS 9.99 0.80 0.67 0.48 0.51 0.55 0.60 553.16%
P/EPS 108.43 8.14 6.97 4.65 5.24 6.02 6.42 559.41%
EY 0.92 12.29 14.35 21.51 19.07 16.60 15.57 -84.85%
DY 0.54 6.33 10.09 8.03 7.91 7.91 3.92 -73.35%
P/NAPS 1.58 1.65 1.52 1.12 1.23 1.20 1.28 15.08%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 27/08/12 30/05/12 29/02/12 30/11/11 25/08/11 27/05/11 25/02/11 -
Price 3.46 3.88 4.01 2.80 2.48 2.56 2.77 -
P/RPS 8.77 0.78 0.77 0.54 0.50 0.55 0.65 467.64%
P/EPS 95.22 7.99 8.05 5.23 5.14 6.10 6.98 471.83%
EY 1.05 12.51 12.42 19.13 19.45 16.40 14.33 -82.51%
DY 0.62 6.44 8.73 7.14 8.06 7.81 3.61 -69.13%
P/NAPS 1.39 1.62 1.75 1.26 1.20 1.22 1.39 0.00%

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