[ROHAS] QoQ TTM Result on 31-Dec-2008 [#4]

Stock
[ROHAS] ROHAS TECNIC BERHAD
Announcement Date
27-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- 8.88%
YoY- 80.29%
Quarter Report
Latest QR
Upcoming QR
ROHAS's Result
ROHAS's Financial Summary
View:
Show?
TTM Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 133,099 124,389 116,978 109,323 97,945 88,002 81,084 39.11%
PBT 13,015 11,265 9,763 8,671 8,078 7,263 6,429 59.96%
Tax -365 -327 -283 -183 -283 -255 -237 33.32%
NP 12,650 10,938 9,480 8,488 7,795 7,008 6,192 60.93%
-
NP to SH 12,650 10,938 9,480 8,488 7,796 7,013 6,197 60.84%
-
Tax Rate 2.80% 2.90% 2.90% 2.11% 3.50% 3.51% 3.69% -
Total Cost 120,449 113,451 107,498 100,835 90,150 80,994 74,892 37.23%
-
Net Worth 67,453 63,794 60,608 57,350 54,140 53,285 51,256 20.06%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div - - - 1,210 1,210 1,210 1,210 -
Div Payout % - - - 14.26% 15.53% 17.26% 19.54% -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 67,453 63,794 60,608 57,350 54,140 53,285 51,256 20.06%
NOSH 40,391 40,376 40,405 40,387 40,403 40,368 40,359 0.05%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 9.50% 8.79% 8.10% 7.76% 7.96% 7.96% 7.64% -
ROE 18.75% 17.15% 15.64% 14.80% 14.40% 13.16% 12.09% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 329.53 308.07 289.51 270.69 242.42 218.00 200.90 39.04%
EPS 31.32 27.09 23.46 21.02 19.30 17.37 15.35 60.80%
DPS 0.00 0.00 0.00 3.00 3.00 3.00 3.00 -
NAPS 1.67 1.58 1.50 1.42 1.34 1.32 1.27 20.00%
Adjusted Per Share Value based on latest NOSH - 40,387
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 28.16 26.32 24.75 23.13 20.72 18.62 17.15 39.13%
EPS 2.68 2.31 2.01 1.80 1.65 1.48 1.31 61.08%
DPS 0.00 0.00 0.00 0.26 0.26 0.26 0.26 -
NAPS 0.1427 0.135 0.1282 0.1213 0.1145 0.1127 0.1084 20.09%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 1.93 1.20 0.80 0.82 0.93 1.06 0.90 -
P/RPS 0.59 0.39 0.28 0.30 0.38 0.49 0.45 19.77%
P/EPS 6.16 4.43 3.41 3.90 4.82 6.10 5.86 3.38%
EY 16.23 22.58 29.33 25.63 20.75 16.39 17.06 -3.26%
DY 0.00 0.00 0.00 3.66 3.22 2.83 3.33 -
P/NAPS 1.16 0.76 0.53 0.58 0.69 0.80 0.71 38.67%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 26/11/09 28/08/09 28/05/09 27/02/09 27/11/08 29/08/08 27/05/08 -
Price 1.99 1.90 1.53 0.77 0.90 1.07 1.25 -
P/RPS 0.60 0.62 0.53 0.28 0.37 0.49 0.62 -2.16%
P/EPS 6.35 7.01 6.52 3.66 4.66 6.16 8.14 -15.24%
EY 15.74 14.26 15.33 27.29 21.44 16.24 12.28 17.97%
DY 0.00 0.00 0.00 3.90 3.33 2.80 2.40 -
P/NAPS 1.19 1.20 1.02 0.54 0.67 0.81 0.98 13.80%

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