[ROHAS] QoQ TTM Result on 31-Dec-2012 [#4]

Stock
[ROHAS] ROHAS TECNIC BERHAD
Announcement Date
26-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 13.71%
YoY- -13.58%
Quarter Report
Latest QR
Upcoming QR
ROHAS's Result
ROHAS's Financial Summary
View:
Show?
TTM Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 205,641 206,736 197,718 193,955 184,649 186,418 200,468 1.71%
PBT 21,250 23,066 22,695 22,577 20,173 21,375 24,075 -7.97%
Tax -5,703 -5,859 -5,362 -5,181 -4,875 -4,200 -4,452 17.93%
NP 15,547 17,207 17,333 17,396 15,298 17,175 19,623 -14.36%
-
NP to SH 15,547 17,207 17,333 17,396 15,298 17,175 19,623 -14.36%
-
Tax Rate 26.84% 25.40% 23.63% 22.95% 24.17% 19.65% 18.49% -
Total Cost 190,094 189,529 180,385 176,559 169,351 169,243 180,845 3.37%
-
Net Worth 108,630 107,896 103,809 99,764 95,309 1,176,917 96,597 8.13%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div 2,019 2,019 - - 10,107 10,107 10,107 -65.79%
Div Payout % 12.99% 11.74% - - 66.07% 58.85% 51.51% -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 108,630 107,896 103,809 99,764 95,309 1,176,917 96,597 8.13%
NOSH 40,383 40,410 40,392 40,390 40,385 472,657 40,417 -0.05%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 7.56% 8.32% 8.77% 8.97% 8.28% 9.21% 9.79% -
ROE 14.31% 15.95% 16.70% 17.44% 16.05% 1.46% 20.31% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 509.22 511.59 489.49 480.20 457.22 39.44 495.99 1.76%
EPS 38.50 42.58 42.91 43.07 37.88 3.63 48.55 -14.31%
DPS 5.00 5.00 0.00 0.00 25.03 2.14 25.00 -65.76%
NAPS 2.69 2.67 2.57 2.47 2.36 2.49 2.39 8.19%
Adjusted Per Share Value based on latest NOSH - 40,390
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 43.51 43.74 41.83 41.03 39.07 39.44 42.41 1.72%
EPS 3.29 3.64 3.67 3.68 3.24 3.63 4.15 -14.33%
DPS 0.43 0.43 0.00 0.00 2.14 2.14 2.14 -65.66%
NAPS 0.2298 0.2283 0.2196 0.2111 0.2016 2.49 0.2044 8.11%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 3.07 3.20 3.16 3.18 3.31 3.94 3.95 -
P/RPS 0.60 0.63 0.65 0.66 0.72 9.99 0.80 -17.43%
P/EPS 7.97 7.52 7.36 7.38 8.74 108.43 8.14 -1.39%
EY 12.54 13.31 13.58 13.54 11.44 0.92 12.29 1.35%
DY 1.63 1.56 0.00 0.00 7.56 0.54 6.33 -59.49%
P/NAPS 1.14 1.20 1.23 1.29 1.40 1.58 1.65 -21.82%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 21/11/13 30/08/13 28/05/13 26/02/13 28/11/12 27/08/12 30/05/12 -
Price 3.08 3.00 3.25 3.12 3.40 3.46 3.88 -
P/RPS 0.60 0.59 0.66 0.65 0.74 8.77 0.78 -16.03%
P/EPS 8.00 7.05 7.57 7.24 8.98 95.22 7.99 0.08%
EY 12.50 14.19 13.20 13.80 11.14 1.05 12.51 -0.05%
DY 1.62 1.67 0.00 0.00 7.36 0.62 6.44 -60.11%
P/NAPS 1.14 1.12 1.26 1.26 1.44 1.39 1.62 -20.86%

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