[ROHAS] YoY Annualized Quarter Result on 30-Jun-2009 [#2]

Stock
[ROHAS] ROHAS TECNIC BERHAD
Announcement Date
28-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 11.57%
YoY- 65.01%
Quarter Report
Latest QR
Upcoming QR
ROHAS's Result
ROHAS's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 169,528 217,292 161,006 122,886 92,754 68,730 79,304 13.48%
PBT 18,384 24,020 15,390 12,854 7,664 2,978 1,864 46.39%
Tax -2,130 -1,856 -132 -412 -124 -48 -140 57.34%
NP 16,254 22,164 15,258 12,442 7,540 2,930 1,724 45.29%
-
NP to SH 16,254 22,164 15,258 12,442 7,540 2,930 1,650 46.36%
-
Tax Rate 11.59% 7.73% 0.86% 3.21% 1.62% 1.61% 7.51% -
Total Cost 153,274 195,128 145,748 110,444 85,214 65,800 77,580 12.00%
-
Net Worth 1,176,917 83,226 71,887 63,825 53,337 36,624 31,847 82.40%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div - - - - 2,424 - - -
Div Payout % - - - - 32.15% - - -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 1,176,917 83,226 71,887 63,825 53,337 36,624 31,847 82.40%
NOSH 472,657 40,401 40,386 40,396 40,407 30,268 30,330 57.97%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 9.59% 10.20% 9.48% 10.12% 8.13% 4.26% 2.17% -
ROE 1.38% 26.63% 21.22% 19.49% 14.14% 8.00% 5.18% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 35.87 537.84 398.66 304.20 229.55 227.07 261.46 -28.16%
EPS 40.24 54.86 37.78 30.80 18.66 9.68 5.44 39.54%
DPS 0.00 0.00 0.00 0.00 6.00 0.00 0.00 -
NAPS 2.49 2.06 1.78 1.58 1.32 1.21 1.05 15.46%
Adjusted Per Share Value based on latest NOSH - 40,376
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 35.87 45.97 34.06 26.00 19.62 14.54 16.78 13.48%
EPS 40.24 4.69 3.23 2.63 1.60 0.62 0.35 120.35%
DPS 0.00 0.00 0.00 0.00 0.51 0.00 0.00 -
NAPS 2.49 0.1761 0.1521 0.135 0.1128 0.0775 0.0674 82.39%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 3.94 2.53 2.12 1.20 1.06 0.79 0.82 -
P/RPS 10.99 0.47 0.53 0.39 0.46 0.35 0.31 81.14%
P/EPS 114.57 4.61 5.61 3.90 5.68 8.16 15.07 40.18%
EY 0.87 21.68 17.82 25.67 17.60 12.25 6.63 -28.69%
DY 0.00 0.00 0.00 0.00 5.66 0.00 0.00 -
P/NAPS 1.58 1.23 1.19 0.76 0.80 0.65 0.78 12.47%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 27/08/12 25/08/11 25/08/10 28/08/09 29/08/08 30/08/07 25/08/06 -
Price 3.46 2.48 2.23 1.90 1.07 0.77 0.78 -
P/RPS 9.65 0.46 0.56 0.62 0.47 0.34 0.30 78.23%
P/EPS 100.61 4.52 5.90 6.17 5.73 7.95 14.34 38.32%
EY 0.99 22.12 16.94 16.21 17.44 12.57 6.97 -27.74%
DY 0.00 0.00 0.00 0.00 5.61 0.00 0.00 -
P/NAPS 1.39 1.20 1.25 1.20 0.81 0.64 0.74 11.06%

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