[ROHAS] YoY Annual (Unaudited) Result on 31-Dec-2009 [#4]

Stock
[ROHAS] ROHAS TECNIC BERHAD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
YoY- 52.3%
Quarter Report
Latest QR
Upcoming QR
ROHAS's Result
ROHAS's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 193,954 209,879 172,734 137,543 109,323 76,023 67,029 19.35%
PBT 22,576 24,193 18,300 13,359 8,806 4,934 3,848 34.26%
Tax -5,181 -4,063 -2,212 -234 -188 -146 -116 88.25%
NP 17,395 20,130 16,088 13,125 8,618 4,788 3,732 29.21%
-
NP to SH 17,395 20,130 16,088 13,125 8,618 4,793 3,840 28.60%
-
Tax Rate 22.95% 16.79% 12.09% 1.75% 2.13% 2.96% 3.01% -
Total Cost 176,559 189,749 156,646 124,418 100,705 71,235 63,297 18.62%
-
Net Worth 99,786 92,509 80,402 70,683 57,771 41,304 35,150 18.97%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div 2,019 10,099 8,080 6,462 1,211 - - -
Div Payout % 11.61% 50.17% 50.23% 49.24% 14.06% - - -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 99,786 92,509 80,402 70,683 57,771 41,304 35,150 18.97%
NOSH 40,399 40,397 40,403 40,390 40,399 33,580 30,301 4.90%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 8.97% 9.59% 9.31% 9.54% 7.88% 6.30% 5.57% -
ROE 17.43% 21.76% 20.01% 18.57% 14.92% 11.60% 10.92% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 480.09 519.54 427.53 340.53 270.60 226.39 221.20 13.77%
EPS 43.06 49.83 39.82 32.49 21.33 14.44 12.67 22.59%
DPS 5.00 25.00 20.00 16.00 3.00 0.00 0.00 -
NAPS 2.47 2.29 1.99 1.75 1.43 1.23 1.16 13.41%
Adjusted Per Share Value based on latest NOSH - 40,378
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 41.03 44.40 36.55 29.10 23.13 16.08 14.18 19.35%
EPS 3.68 4.26 3.40 2.78 1.82 1.01 0.81 28.66%
DPS 0.43 2.14 1.71 1.37 0.26 0.00 0.00 -
NAPS 0.2111 0.1957 0.1701 0.1495 0.1222 0.0874 0.0744 18.96%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 3.18 3.47 2.55 1.98 0.82 0.85 0.68 -
P/RPS 0.66 0.67 0.60 0.58 0.30 0.38 0.31 13.40%
P/EPS 7.39 6.96 6.40 6.09 3.84 5.96 5.37 5.46%
EY 13.54 14.36 15.62 16.41 26.01 16.79 18.64 -5.18%
DY 1.57 7.20 7.84 8.08 3.66 0.00 0.00 -
P/NAPS 1.29 1.52 1.28 1.13 0.57 0.69 0.59 13.91%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 26/02/13 29/02/12 25/02/11 25/02/10 27/02/09 28/02/08 28/02/07 -
Price 3.12 4.01 2.77 2.00 0.77 0.94 0.85 -
P/RPS 0.65 0.77 0.65 0.59 0.28 0.42 0.38 9.35%
P/EPS 7.25 8.05 6.96 6.15 3.61 6.59 6.71 1.29%
EY 13.80 12.43 14.38 16.25 27.70 15.18 14.91 -1.27%
DY 1.60 6.23 7.22 8.00 3.90 0.00 0.00 -
P/NAPS 1.26 1.75 1.39 1.14 0.54 0.76 0.73 9.51%

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