[ROHAS] QoQ TTM Result on 30-Sep-2014 [#3]

Stock
[ROHAS] ROHAS TECNIC BERHAD
Announcement Date
21-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- 10.34%
YoY- 21.74%
Quarter Report
Latest QR
Upcoming QR
ROHAS's Result
ROHAS's Financial Summary
View:
Show?
TTM Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 134,138 211,099 282,826 284,455 268,116 238,558 213,192 -26.63%
PBT 108,793 116,344 26,210 24,543 22,460 19,748 18,951 221.63%
Tax 375 -1,189 -6,738 -5,616 -5,307 -4,661 -4,209 -
NP 109,168 115,155 19,472 18,927 17,153 15,087 14,742 281.31%
-
NP to SH 109,168 115,155 19,472 18,927 17,153 15,087 14,742 281.31%
-
Tax Rate -0.34% 1.02% 25.71% 22.88% 23.63% 23.60% 22.21% -
Total Cost 24,970 95,944 263,354 265,528 250,963 223,471 198,450 -74.98%
-
Net Worth 23,810 230,262 130,074 125,621 122,807 116,781 112,310 -64.54%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - - - - - 2,019 2,019 -
Div Payout % - - - - - 13.39% 13.70% -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 23,810 230,262 130,074 125,621 122,807 116,781 112,310 -64.54%
NOSH 40,357 40,396 40,395 40,392 40,397 40,408 40,399 -0.06%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 81.38% 54.55% 6.88% 6.65% 6.40% 6.32% 6.91% -
ROE 458.48% 50.01% 14.97% 15.07% 13.97% 12.92% 13.13% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 332.38 522.56 700.14 704.22 663.70 590.36 527.71 -26.58%
EPS 270.50 285.06 48.20 46.86 42.46 37.34 36.49 281.58%
DPS 0.00 0.00 0.00 0.00 0.00 5.00 5.00 -
NAPS 0.59 5.70 3.22 3.11 3.04 2.89 2.78 -64.52%
Adjusted Per Share Value based on latest NOSH - 40,392
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 28.38 44.66 59.84 60.18 56.73 50.47 45.10 -26.62%
EPS 23.10 24.36 4.12 4.00 3.63 3.19 3.12 281.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.43 0.43 -
NAPS 0.0504 0.4872 0.2752 0.2658 0.2598 0.2471 0.2376 -64.53%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 0.785 6.00 5.16 5.08 3.45 3.15 2.97 -
P/RPS 0.24 1.15 0.74 0.72 0.52 0.53 0.56 -43.24%
P/EPS 0.29 2.10 10.70 10.84 8.13 8.44 8.14 -89.23%
EY 344.59 47.51 9.34 9.22 12.31 11.85 12.29 828.57%
DY 0.00 0.00 0.00 0.00 0.00 1.59 1.68 -
P/NAPS 1.33 1.05 1.60 1.63 1.13 1.09 1.07 15.65%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 25/08/15 29/05/15 16/02/15 21/11/14 28/08/14 20/05/14 24/02/14 -
Price 0.79 0.83 5.94 5.12 4.00 3.02 3.05 -
P/RPS 0.24 0.16 0.85 0.73 0.60 0.51 0.58 -44.56%
P/EPS 0.29 0.29 12.32 10.93 9.42 8.09 8.36 -89.42%
EY 342.41 343.44 8.11 9.15 10.62 12.36 11.96 841.62%
DY 0.00 0.00 0.00 0.00 0.00 1.66 1.64 -
P/NAPS 1.34 0.15 1.84 1.65 1.32 1.04 1.10 14.10%

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