[ROHAS] QoQ TTM Result on 31-Dec-2011 [#4]

Stock
[ROHAS] ROHAS TECNIC BERHAD
Announcement Date
29-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- -7.0%
YoY- 25.5%
Quarter Report
Latest QR
Upcoming QR
ROHAS's Result
ROHAS's Financial Summary
View:
Show?
TTM Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 184,649 186,418 200,468 210,300 208,650 200,377 187,117 -0.87%
PBT 20,173 21,375 24,075 24,193 25,153 22,509 19,338 2.85%
Tax -4,875 -4,200 -4,452 -4,063 -3,509 -3,016 -2,374 61.34%
NP 15,298 17,175 19,623 20,130 21,644 19,493 16,964 -6.64%
-
NP to SH 15,298 17,175 19,623 20,130 21,644 19,493 16,964 -6.64%
-
Tax Rate 24.17% 19.65% 18.49% 16.79% 13.95% 13.40% 12.28% -
Total Cost 169,351 169,243 180,845 190,170 187,006 180,884 170,153 -0.31%
-
Net Worth 95,309 1,176,917 96,597 92,585 90,101 83,231 84,833 8.04%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div 10,107 10,107 10,107 14,147 8,080 8,080 8,080 16.04%
Div Payout % 66.07% 58.85% 51.51% 70.28% 37.33% 41.45% 47.63% -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 95,309 1,176,917 96,597 92,585 90,101 83,231 84,833 8.04%
NOSH 40,385 472,657 40,417 40,430 40,404 40,403 40,397 -0.01%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 8.28% 9.21% 9.79% 9.57% 10.37% 9.73% 9.07% -
ROE 16.05% 1.46% 20.31% 21.74% 24.02% 23.42% 20.00% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 457.22 39.44 495.99 520.15 516.41 495.94 463.19 -0.85%
EPS 37.88 3.63 48.55 49.79 53.57 48.25 41.99 -6.61%
DPS 25.03 2.14 25.00 35.00 20.00 20.00 20.00 16.08%
NAPS 2.36 2.49 2.39 2.29 2.23 2.06 2.10 8.06%
Adjusted Per Share Value based on latest NOSH - 40,430
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 39.07 39.44 42.41 44.49 44.14 42.39 39.59 -0.87%
EPS 3.24 3.63 4.15 4.26 4.58 4.12 3.59 -6.59%
DPS 2.14 2.14 2.14 2.99 1.71 1.71 1.71 16.08%
NAPS 0.2016 2.49 0.2044 0.1959 0.1906 0.1761 0.1795 8.02%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 3.31 3.94 3.95 3.47 2.49 2.53 2.53 -
P/RPS 0.72 9.99 0.80 0.67 0.48 0.51 0.55 19.60%
P/EPS 8.74 108.43 8.14 6.97 4.65 5.24 6.02 28.12%
EY 11.44 0.92 12.29 14.35 21.51 19.07 16.60 -21.92%
DY 7.56 0.54 6.33 10.09 8.03 7.91 7.91 -2.96%
P/NAPS 1.40 1.58 1.65 1.52 1.12 1.23 1.20 10.79%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/11/12 27/08/12 30/05/12 29/02/12 30/11/11 25/08/11 27/05/11 -
Price 3.40 3.46 3.88 4.01 2.80 2.48 2.56 -
P/RPS 0.74 8.77 0.78 0.77 0.54 0.50 0.55 21.80%
P/EPS 8.98 95.22 7.99 8.05 5.23 5.14 6.10 29.31%
EY 11.14 1.05 12.51 12.42 19.13 19.45 16.40 -22.67%
DY 7.36 0.62 6.44 8.73 7.14 8.06 7.81 -3.86%
P/NAPS 1.44 1.39 1.62 1.75 1.26 1.20 1.22 11.65%

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