[ROHAS] QoQ TTM Result on 31-Dec-2010 [#4]

Stock
[ROHAS] ROHAS TECNIC BERHAD
Announcement Date
25-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- 5.8%
YoY- 25.13%
Quarter Report
Latest QR
Upcoming QR
ROHAS's Result
ROHAS's Financial Summary
View:
Show?
TTM Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 208,650 200,377 187,117 172,234 162,869 156,603 146,467 26.57%
PBT 25,153 22,509 19,338 18,194 15,874 14,432 13,831 48.93%
Tax -3,509 -3,016 -2,374 -2,154 -713 -204 -248 484.05%
NP 21,644 19,493 16,964 16,040 15,161 14,228 13,583 36.38%
-
NP to SH 21,644 19,493 16,964 16,040 15,161 14,228 13,583 36.38%
-
Tax Rate 13.95% 13.40% 12.28% 11.84% 4.49% 1.41% 1.79% -
Total Cost 187,006 180,884 170,153 156,194 147,708 142,375 132,884 25.55%
-
Net Worth 90,101 83,231 84,833 80,411 76,338 71,923 74,353 13.65%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div 8,080 8,080 8,080 4,040 6,460 6,460 6,460 16.07%
Div Payout % 37.33% 41.45% 47.63% 25.19% 42.61% 45.41% 47.56% -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 90,101 83,231 84,833 80,411 76,338 71,923 74,353 13.65%
NOSH 40,404 40,403 40,397 40,407 40,390 40,406 40,409 -0.00%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 10.37% 9.73% 9.07% 9.31% 9.31% 9.09% 9.27% -
ROE 24.02% 23.42% 20.00% 19.95% 19.86% 19.78% 18.27% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 516.41 495.94 463.19 426.24 403.23 387.57 362.46 26.58%
EPS 53.57 48.25 41.99 39.70 37.54 35.21 33.61 36.40%
DPS 20.00 20.00 20.00 10.00 16.00 16.00 16.00 16.02%
NAPS 2.23 2.06 2.10 1.99 1.89 1.78 1.84 13.65%
Adjusted Per Share Value based on latest NOSH - 40,407
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 44.14 42.39 39.59 36.44 34.46 33.13 30.99 26.56%
EPS 4.58 4.12 3.59 3.39 3.21 3.01 2.87 36.52%
DPS 1.71 1.71 1.71 0.85 1.37 1.37 1.37 15.91%
NAPS 0.1906 0.1761 0.1795 0.1701 0.1615 0.1522 0.1573 13.64%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 2.49 2.53 2.53 2.55 2.24 2.12 2.23 -
P/RPS 0.48 0.51 0.55 0.60 0.56 0.55 0.62 -15.67%
P/EPS 4.65 5.24 6.02 6.42 5.97 6.02 6.63 -21.04%
EY 21.51 19.07 16.60 15.57 16.76 16.61 15.07 26.74%
DY 8.03 7.91 7.91 3.92 7.14 7.55 7.17 7.83%
P/NAPS 1.12 1.23 1.20 1.28 1.19 1.19 1.21 -5.01%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/11/11 25/08/11 27/05/11 25/02/11 26/11/10 25/08/10 27/05/10 -
Price 2.80 2.48 2.56 2.77 2.25 2.23 2.17 -
P/RPS 0.54 0.50 0.55 0.65 0.56 0.58 0.60 -6.77%
P/EPS 5.23 5.14 6.10 6.98 5.99 6.33 6.46 -13.12%
EY 19.13 19.45 16.40 14.33 16.68 15.79 15.49 15.09%
DY 7.14 8.06 7.81 3.61 7.11 7.17 7.37 -2.08%
P/NAPS 1.26 1.20 1.22 1.39 1.19 1.25 1.18 4.46%

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