[ROHAS] QoQ TTM Result on 31-Mar-2009 [#1]

Stock
[ROHAS] ROHAS TECNIC BERHAD
Announcement Date
28-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- 11.69%
YoY- 52.98%
Quarter Report
Latest QR
Upcoming QR
ROHAS's Result
ROHAS's Financial Summary
View:
Show?
TTM Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 137,543 133,099 124,389 116,978 109,323 97,945 88,002 34.56%
PBT 13,163 13,015 11,265 9,763 8,671 8,078 7,263 48.48%
Tax -344 -365 -327 -283 -183 -283 -255 22.02%
NP 12,819 12,650 10,938 9,480 8,488 7,795 7,008 49.40%
-
NP to SH 12,819 12,650 10,938 9,480 8,488 7,796 7,013 49.33%
-
Tax Rate 2.61% 2.80% 2.90% 2.90% 2.11% 3.50% 3.51% -
Total Cost 124,724 120,449 113,451 107,498 100,835 90,150 80,994 33.24%
-
Net Worth 70,259 67,453 63,794 60,608 57,350 54,140 53,285 20.18%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div 6,460 - - - 1,210 1,210 1,210 204.53%
Div Payout % 50.40% - - - 14.26% 15.53% 17.26% -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 70,259 67,453 63,794 60,608 57,350 54,140 53,285 20.18%
NOSH 40,378 40,391 40,376 40,405 40,387 40,403 40,368 0.01%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 9.32% 9.50% 8.79% 8.10% 7.76% 7.96% 7.96% -
ROE 18.25% 18.75% 17.15% 15.64% 14.80% 14.40% 13.16% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 340.63 329.53 308.07 289.51 270.69 242.42 218.00 34.54%
EPS 31.75 31.32 27.09 23.46 21.02 19.30 17.37 49.33%
DPS 16.00 0.00 0.00 0.00 3.00 3.00 3.00 204.32%
NAPS 1.74 1.67 1.58 1.50 1.42 1.34 1.32 20.16%
Adjusted Per Share Value based on latest NOSH - 40,405
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 29.10 28.16 26.32 24.75 23.13 20.72 18.62 34.56%
EPS 2.71 2.68 2.31 2.01 1.80 1.65 1.48 49.50%
DPS 1.37 0.00 0.00 0.00 0.26 0.26 0.26 201.89%
NAPS 0.1486 0.1427 0.135 0.1282 0.1213 0.1145 0.1127 20.18%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 1.98 1.93 1.20 0.80 0.82 0.93 1.06 -
P/RPS 0.58 0.59 0.39 0.28 0.30 0.38 0.49 11.86%
P/EPS 6.24 6.16 4.43 3.41 3.90 4.82 6.10 1.52%
EY 16.03 16.23 22.58 29.33 25.63 20.75 16.39 -1.46%
DY 8.08 0.00 0.00 0.00 3.66 3.22 2.83 100.87%
P/NAPS 1.14 1.16 0.76 0.53 0.58 0.69 0.80 26.55%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 25/02/10 26/11/09 28/08/09 28/05/09 27/02/09 27/11/08 29/08/08 -
Price 2.00 1.99 1.90 1.53 0.77 0.90 1.07 -
P/RPS 0.59 0.60 0.62 0.53 0.28 0.37 0.49 13.14%
P/EPS 6.30 6.35 7.01 6.52 3.66 4.66 6.16 1.50%
EY 15.87 15.74 14.26 15.33 27.29 21.44 16.24 -1.52%
DY 8.00 0.00 0.00 0.00 3.90 3.33 2.80 100.96%
P/NAPS 1.15 1.19 1.20 1.02 0.54 0.67 0.81 26.24%

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