[ROHAS] QoQ TTM Result on 30-Sep-2013 [#3]

Stock
[ROHAS] ROHAS TECNIC BERHAD
Announcement Date
21-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- -9.65%
YoY- 1.63%
Quarter Report
Latest QR
Upcoming QR
ROHAS's Result
ROHAS's Financial Summary
View:
Show?
TTM Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 268,116 238,558 213,192 205,641 206,736 197,718 193,955 24.16%
PBT 22,460 19,748 18,951 21,250 23,066 22,695 22,577 -0.34%
Tax -5,307 -4,661 -4,209 -5,703 -5,859 -5,362 -5,181 1.61%
NP 17,153 15,087 14,742 15,547 17,207 17,333 17,396 -0.93%
-
NP to SH 17,153 15,087 14,742 15,547 17,207 17,333 17,396 -0.93%
-
Tax Rate 23.63% 23.60% 22.21% 26.84% 25.40% 23.63% 22.95% -
Total Cost 250,963 223,471 198,450 190,094 189,529 180,385 176,559 26.50%
-
Net Worth 122,807 116,781 112,310 108,630 107,896 103,809 99,764 14.90%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - 2,019 2,019 2,019 2,019 - - -
Div Payout % - 13.39% 13.70% 12.99% 11.74% - - -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 122,807 116,781 112,310 108,630 107,896 103,809 99,764 14.90%
NOSH 40,397 40,408 40,399 40,383 40,410 40,392 40,390 0.01%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 6.40% 6.32% 6.91% 7.56% 8.32% 8.77% 8.97% -
ROE 13.97% 12.92% 13.13% 14.31% 15.95% 16.70% 17.44% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 663.70 590.36 527.71 509.22 511.59 489.49 480.20 24.15%
EPS 42.46 37.34 36.49 38.50 42.58 42.91 43.07 -0.94%
DPS 0.00 5.00 5.00 5.00 5.00 0.00 0.00 -
NAPS 3.04 2.89 2.78 2.69 2.67 2.57 2.47 14.89%
Adjusted Per Share Value based on latest NOSH - 40,383
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 56.73 50.47 45.10 43.51 43.74 41.83 41.03 24.18%
EPS 3.63 3.19 3.12 3.29 3.64 3.67 3.68 -0.91%
DPS 0.00 0.43 0.43 0.43 0.43 0.00 0.00 -
NAPS 0.2598 0.2471 0.2376 0.2298 0.2283 0.2196 0.2111 14.88%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 3.45 3.15 2.97 3.07 3.20 3.16 3.18 -
P/RPS 0.52 0.53 0.56 0.60 0.63 0.65 0.66 -14.73%
P/EPS 8.13 8.44 8.14 7.97 7.52 7.36 7.38 6.68%
EY 12.31 11.85 12.29 12.54 13.31 13.58 13.54 -6.16%
DY 0.00 1.59 1.68 1.63 1.56 0.00 0.00 -
P/NAPS 1.13 1.09 1.07 1.14 1.20 1.23 1.29 -8.47%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 28/08/14 20/05/14 24/02/14 21/11/13 30/08/13 28/05/13 26/02/13 -
Price 4.00 3.02 3.05 3.08 3.00 3.25 3.12 -
P/RPS 0.60 0.51 0.58 0.60 0.59 0.66 0.65 -5.21%
P/EPS 9.42 8.09 8.36 8.00 7.05 7.57 7.24 19.23%
EY 10.62 12.36 11.96 12.50 14.19 13.20 13.80 -16.06%
DY 0.00 1.66 1.64 1.62 1.67 0.00 0.00 -
P/NAPS 1.32 1.04 1.10 1.14 1.12 1.26 1.26 3.15%

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