[ROHAS] QoQ TTM Result on 31-Mar-2011 [#1]

Stock
[ROHAS] ROHAS TECNIC BERHAD
Announcement Date
27-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- 5.76%
YoY- 24.89%
Quarter Report
Latest QR
Upcoming QR
ROHAS's Result
ROHAS's Financial Summary
View:
Show?
TTM Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 210,300 208,650 200,377 187,117 172,234 162,869 156,603 21.65%
PBT 24,193 25,153 22,509 19,338 18,194 15,874 14,432 40.98%
Tax -4,063 -3,509 -3,016 -2,374 -2,154 -713 -204 630.76%
NP 20,130 21,644 19,493 16,964 16,040 15,161 14,228 25.94%
-
NP to SH 20,130 21,644 19,493 16,964 16,040 15,161 14,228 25.94%
-
Tax Rate 16.79% 13.95% 13.40% 12.28% 11.84% 4.49% 1.41% -
Total Cost 190,170 187,006 180,884 170,153 156,194 147,708 142,375 21.22%
-
Net Worth 92,585 90,101 83,231 84,833 80,411 76,338 71,923 18.28%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div 14,147 8,080 8,080 8,080 4,040 6,460 6,460 68.39%
Div Payout % 70.28% 37.33% 41.45% 47.63% 25.19% 42.61% 45.41% -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 92,585 90,101 83,231 84,833 80,411 76,338 71,923 18.28%
NOSH 40,430 40,404 40,403 40,397 40,407 40,390 40,406 0.03%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 9.57% 10.37% 9.73% 9.07% 9.31% 9.31% 9.09% -
ROE 21.74% 24.02% 23.42% 20.00% 19.95% 19.86% 19.78% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 520.15 516.41 495.94 463.19 426.24 403.23 387.57 21.60%
EPS 49.79 53.57 48.25 41.99 39.70 37.54 35.21 25.90%
DPS 35.00 20.00 20.00 20.00 10.00 16.00 16.00 68.27%
NAPS 2.29 2.23 2.06 2.10 1.99 1.89 1.78 18.23%
Adjusted Per Share Value based on latest NOSH - 40,397
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 44.49 44.14 42.39 39.59 36.44 34.46 33.13 21.65%
EPS 4.26 4.58 4.12 3.59 3.39 3.21 3.01 25.97%
DPS 2.99 1.71 1.71 1.71 0.85 1.37 1.37 68.01%
NAPS 0.1959 0.1906 0.1761 0.1795 0.1701 0.1615 0.1522 18.27%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 3.47 2.49 2.53 2.53 2.55 2.24 2.12 -
P/RPS 0.67 0.48 0.51 0.55 0.60 0.56 0.55 14.02%
P/EPS 6.97 4.65 5.24 6.02 6.42 5.97 6.02 10.23%
EY 14.35 21.51 19.07 16.60 15.57 16.76 16.61 -9.26%
DY 10.09 8.03 7.91 7.91 3.92 7.14 7.55 21.26%
P/NAPS 1.52 1.12 1.23 1.20 1.28 1.19 1.19 17.67%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 29/02/12 30/11/11 25/08/11 27/05/11 25/02/11 26/11/10 25/08/10 -
Price 4.01 2.80 2.48 2.56 2.77 2.25 2.23 -
P/RPS 0.77 0.54 0.50 0.55 0.65 0.56 0.58 20.73%
P/EPS 8.05 5.23 5.14 6.10 6.98 5.99 6.33 17.32%
EY 12.42 19.13 19.45 16.40 14.33 16.68 15.79 -14.75%
DY 8.73 7.14 8.06 7.81 3.61 7.11 7.17 13.98%
P/NAPS 1.75 1.26 1.20 1.22 1.39 1.19 1.25 25.06%

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