[ROHAS] QoQ TTM Result on 31-Dec-2013 [#4]

Stock
[ROHAS] ROHAS TECNIC BERHAD
Announcement Date
24-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- -5.18%
YoY- -15.26%
Quarter Report
Latest QR
Upcoming QR
ROHAS's Result
ROHAS's Financial Summary
View:
Show?
TTM Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 284,455 268,116 238,558 213,192 205,641 206,736 197,718 27.41%
PBT 24,543 22,460 19,748 18,951 21,250 23,066 22,695 5.35%
Tax -5,616 -5,307 -4,661 -4,209 -5,703 -5,859 -5,362 3.13%
NP 18,927 17,153 15,087 14,742 15,547 17,207 17,333 6.03%
-
NP to SH 18,927 17,153 15,087 14,742 15,547 17,207 17,333 6.03%
-
Tax Rate 22.88% 23.63% 23.60% 22.21% 26.84% 25.40% 23.63% -
Total Cost 265,528 250,963 223,471 198,450 190,094 189,529 180,385 29.37%
-
Net Worth 125,621 122,807 116,781 112,310 108,630 107,896 103,809 13.54%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - - 2,019 2,019 2,019 2,019 - -
Div Payout % - - 13.39% 13.70% 12.99% 11.74% - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 125,621 122,807 116,781 112,310 108,630 107,896 103,809 13.54%
NOSH 40,392 40,397 40,408 40,399 40,383 40,410 40,392 0.00%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 6.65% 6.40% 6.32% 6.91% 7.56% 8.32% 8.77% -
ROE 15.07% 13.97% 12.92% 13.13% 14.31% 15.95% 16.70% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 704.22 663.70 590.36 527.71 509.22 511.59 489.49 27.41%
EPS 46.86 42.46 37.34 36.49 38.50 42.58 42.91 6.04%
DPS 0.00 0.00 5.00 5.00 5.00 5.00 0.00 -
NAPS 3.11 3.04 2.89 2.78 2.69 2.67 2.57 13.54%
Adjusted Per Share Value based on latest NOSH - 40,399
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 60.18 56.73 50.47 45.10 43.51 43.74 41.83 27.41%
EPS 4.00 3.63 3.19 3.12 3.29 3.64 3.67 5.90%
DPS 0.00 0.00 0.43 0.43 0.43 0.43 0.00 -
NAPS 0.2658 0.2598 0.2471 0.2376 0.2298 0.2283 0.2196 13.56%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 5.08 3.45 3.15 2.97 3.07 3.20 3.16 -
P/RPS 0.72 0.52 0.53 0.56 0.60 0.63 0.65 7.04%
P/EPS 10.84 8.13 8.44 8.14 7.97 7.52 7.36 29.41%
EY 9.22 12.31 11.85 12.29 12.54 13.31 13.58 -22.73%
DY 0.00 0.00 1.59 1.68 1.63 1.56 0.00 -
P/NAPS 1.63 1.13 1.09 1.07 1.14 1.20 1.23 20.62%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 21/11/14 28/08/14 20/05/14 24/02/14 21/11/13 30/08/13 28/05/13 -
Price 5.12 4.00 3.02 3.05 3.08 3.00 3.25 -
P/RPS 0.73 0.60 0.51 0.58 0.60 0.59 0.66 6.94%
P/EPS 10.93 9.42 8.09 8.36 8.00 7.05 7.57 27.71%
EY 9.15 10.62 12.36 11.96 12.50 14.19 13.20 -21.65%
DY 0.00 0.00 1.66 1.64 1.62 1.67 0.00 -
P/NAPS 1.65 1.32 1.04 1.10 1.14 1.12 1.26 19.67%

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