[ROHAS] QoQ TTM Result on 31-Mar-2014 [#1]

Stock
[ROHAS] ROHAS TECNIC BERHAD
Announcement Date
20-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- 2.34%
YoY- -12.96%
Quarter Report
Latest QR
Upcoming QR
ROHAS's Result
ROHAS's Financial Summary
View:
Show?
TTM Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 282,826 284,455 268,116 238,558 213,192 205,641 206,736 23.16%
PBT 26,210 24,543 22,460 19,748 18,951 21,250 23,066 8.86%
Tax -6,738 -5,616 -5,307 -4,661 -4,209 -5,703 -5,859 9.73%
NP 19,472 18,927 17,153 15,087 14,742 15,547 17,207 8.56%
-
NP to SH 19,472 18,927 17,153 15,087 14,742 15,547 17,207 8.56%
-
Tax Rate 25.71% 22.88% 23.63% 23.60% 22.21% 26.84% 25.40% -
Total Cost 263,354 265,528 250,963 223,471 198,450 190,094 189,529 24.44%
-
Net Worth 130,074 125,621 122,807 116,781 112,310 108,630 107,896 13.23%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div - - - 2,019 2,019 2,019 2,019 -
Div Payout % - - - 13.39% 13.70% 12.99% 11.74% -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 130,074 125,621 122,807 116,781 112,310 108,630 107,896 13.23%
NOSH 40,395 40,392 40,397 40,408 40,399 40,383 40,410 -0.02%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 6.88% 6.65% 6.40% 6.32% 6.91% 7.56% 8.32% -
ROE 14.97% 15.07% 13.97% 12.92% 13.13% 14.31% 15.95% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 700.14 704.22 663.70 590.36 527.71 509.22 511.59 23.19%
EPS 48.20 46.86 42.46 37.34 36.49 38.50 42.58 8.59%
DPS 0.00 0.00 0.00 5.00 5.00 5.00 5.00 -
NAPS 3.22 3.11 3.04 2.89 2.78 2.69 2.67 13.26%
Adjusted Per Share Value based on latest NOSH - 40,408
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 59.84 60.18 56.73 50.47 45.10 43.51 43.74 23.16%
EPS 4.12 4.00 3.63 3.19 3.12 3.29 3.64 8.58%
DPS 0.00 0.00 0.00 0.43 0.43 0.43 0.43 -
NAPS 0.2752 0.2658 0.2598 0.2471 0.2376 0.2298 0.2283 13.22%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 5.16 5.08 3.45 3.15 2.97 3.07 3.20 -
P/RPS 0.74 0.72 0.52 0.53 0.56 0.60 0.63 11.29%
P/EPS 10.70 10.84 8.13 8.44 8.14 7.97 7.52 26.42%
EY 9.34 9.22 12.31 11.85 12.29 12.54 13.31 -20.98%
DY 0.00 0.00 0.00 1.59 1.68 1.63 1.56 -
P/NAPS 1.60 1.63 1.13 1.09 1.07 1.14 1.20 21.07%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 16/02/15 21/11/14 28/08/14 20/05/14 24/02/14 21/11/13 30/08/13 -
Price 5.94 5.12 4.00 3.02 3.05 3.08 3.00 -
P/RPS 0.85 0.73 0.60 0.51 0.58 0.60 0.59 27.47%
P/EPS 12.32 10.93 9.42 8.09 8.36 8.00 7.05 44.93%
EY 8.11 9.15 10.62 12.36 11.96 12.50 14.19 -31.06%
DY 0.00 0.00 0.00 1.66 1.64 1.62 1.67 -
P/NAPS 1.84 1.65 1.32 1.04 1.10 1.14 1.12 39.10%

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