[ROHAS] QoQ TTM Result on 31-Mar-2008 [#1]

Stock
[ROHAS] ROHAS TECNIC BERHAD
Announcement Date
27-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- 31.63%
YoY- 64.2%
Quarter Report
Latest QR
Upcoming QR
ROHAS's Result
ROHAS's Financial Summary
View:
Show?
TTM Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 109,323 97,945 88,002 81,084 75,990 69,567 69,705 34.80%
PBT 8,671 8,078 7,263 6,429 4,920 5,535 5,245 39.60%
Tax -183 -283 -255 -237 -217 -370 -407 -41.16%
NP 8,488 7,795 7,008 6,192 4,703 5,165 4,838 45.21%
-
NP to SH 8,488 7,796 7,013 6,197 4,708 5,186 4,855 44.88%
-
Tax Rate 2.11% 3.50% 3.51% 3.69% 4.41% 6.68% 7.76% -
Total Cost 100,835 90,150 80,994 74,892 71,287 64,402 64,867 34.01%
-
Net Worth 57,350 54,140 53,285 51,256 41,317 36,916 36,680 34.52%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div 1,210 1,210 1,210 1,210 - - - -
Div Payout % 14.26% 15.53% 17.26% 19.54% - - - -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 57,350 54,140 53,285 51,256 41,317 36,916 36,680 34.52%
NOSH 40,387 40,403 40,368 40,359 33,591 31,284 30,314 20.97%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 7.76% 7.96% 7.96% 7.64% 6.19% 7.42% 6.94% -
ROE 14.80% 14.40% 13.16% 12.09% 11.39% 14.05% 13.24% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 270.69 242.42 218.00 200.90 226.22 222.37 229.94 11.43%
EPS 21.02 19.30 17.37 15.35 14.02 16.58 16.02 19.75%
DPS 3.00 3.00 3.00 3.00 0.00 0.00 0.00 -
NAPS 1.42 1.34 1.32 1.27 1.23 1.18 1.21 11.20%
Adjusted Per Share Value based on latest NOSH - 40,359
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 23.13 20.72 18.62 17.15 16.08 14.72 14.75 34.79%
EPS 1.80 1.65 1.48 1.31 1.00 1.10 1.03 44.84%
DPS 0.26 0.26 0.26 0.26 0.00 0.00 0.00 -
NAPS 0.1213 0.1145 0.1127 0.1084 0.0874 0.0781 0.0776 34.50%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 0.82 0.93 1.06 0.90 0.85 1.00 0.79 -
P/RPS 0.30 0.38 0.49 0.45 0.38 0.45 0.34 -7.97%
P/EPS 3.90 4.82 6.10 5.86 6.06 6.03 4.93 -14.40%
EY 25.63 20.75 16.39 17.06 16.49 16.58 20.27 16.84%
DY 3.66 3.22 2.83 3.33 0.00 0.00 0.00 -
P/NAPS 0.58 0.69 0.80 0.71 0.69 0.85 0.65 -7.28%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 27/02/09 27/11/08 29/08/08 27/05/08 28/02/08 30/11/07 30/08/07 -
Price 0.77 0.90 1.07 1.25 0.94 0.95 0.77 -
P/RPS 0.28 0.37 0.49 0.62 0.42 0.43 0.33 -10.33%
P/EPS 3.66 4.66 6.16 8.14 6.71 5.73 4.81 -16.58%
EY 27.29 21.44 16.24 12.28 14.91 17.45 20.80 19.74%
DY 3.90 3.33 2.80 2.40 0.00 0.00 0.00 -
P/NAPS 0.54 0.67 0.81 0.98 0.76 0.81 0.64 -10.66%

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