[ROHAS] QoQ TTM Result on 31-Mar-2010 [#1]

Stock
[ROHAS] ROHAS TECNIC BERHAD
Announcement Date
27-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- 5.96%
YoY- 43.28%
Quarter Report
Latest QR
Upcoming QR
ROHAS's Result
ROHAS's Financial Summary
View:
Show?
TTM Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 172,234 162,869 156,603 146,467 137,543 133,099 124,389 24.15%
PBT 18,194 15,874 14,432 13,831 13,163 13,015 11,265 37.53%
Tax -2,154 -713 -204 -248 -344 -365 -327 250.19%
NP 16,040 15,161 14,228 13,583 12,819 12,650 10,938 28.98%
-
NP to SH 16,040 15,161 14,228 13,583 12,819 12,650 10,938 28.98%
-
Tax Rate 11.84% 4.49% 1.41% 1.79% 2.61% 2.80% 2.90% -
Total Cost 156,194 147,708 142,375 132,884 124,724 120,449 113,451 23.68%
-
Net Worth 80,411 76,338 71,923 74,353 70,259 67,453 63,794 16.63%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div 4,040 6,460 6,460 6,460 6,460 - - -
Div Payout % 25.19% 42.61% 45.41% 47.56% 50.40% - - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 80,411 76,338 71,923 74,353 70,259 67,453 63,794 16.63%
NOSH 40,407 40,390 40,406 40,409 40,378 40,391 40,376 0.05%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 9.31% 9.31% 9.09% 9.27% 9.32% 9.50% 8.79% -
ROE 19.95% 19.86% 19.78% 18.27% 18.25% 18.75% 17.15% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 426.24 403.23 387.57 362.46 340.63 329.53 308.07 24.09%
EPS 39.70 37.54 35.21 33.61 31.75 31.32 27.09 28.92%
DPS 10.00 16.00 16.00 16.00 16.00 0.00 0.00 -
NAPS 1.99 1.89 1.78 1.84 1.74 1.67 1.58 16.57%
Adjusted Per Share Value based on latest NOSH - 40,409
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 36.44 34.46 33.13 30.99 29.10 28.16 26.32 24.14%
EPS 3.39 3.21 3.01 2.87 2.71 2.68 2.31 29.04%
DPS 0.85 1.37 1.37 1.37 1.37 0.00 0.00 -
NAPS 0.1701 0.1615 0.1522 0.1573 0.1486 0.1427 0.135 16.60%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 2.55 2.24 2.12 2.23 1.98 1.93 1.20 -
P/RPS 0.60 0.56 0.55 0.62 0.58 0.59 0.39 33.16%
P/EPS 6.42 5.97 6.02 6.63 6.24 6.16 4.43 27.97%
EY 15.57 16.76 16.61 15.07 16.03 16.23 22.58 -21.89%
DY 3.92 7.14 7.55 7.17 8.08 0.00 0.00 -
P/NAPS 1.28 1.19 1.19 1.21 1.14 1.16 0.76 41.42%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 25/02/11 26/11/10 25/08/10 27/05/10 25/02/10 26/11/09 28/08/09 -
Price 2.77 2.25 2.23 2.17 2.00 1.99 1.90 -
P/RPS 0.65 0.56 0.58 0.60 0.59 0.60 0.62 3.19%
P/EPS 6.98 5.99 6.33 6.46 6.30 6.35 7.01 -0.28%
EY 14.33 16.68 15.79 15.49 15.87 15.74 14.26 0.32%
DY 3.61 7.11 7.17 7.37 8.00 0.00 0.00 -
P/NAPS 1.39 1.19 1.25 1.18 1.15 1.19 1.20 10.26%

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