[ROHAS] YoY Annualized Quarter Result on 30-Sep-2009 [#3]

Stock
[ROHAS] ROHAS TECNIC BERHAD
Announcement Date
26-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 5.41%
YoY- 73.41%
Quarter Report
Latest QR
Upcoming QR
ROHAS's Result
ROHAS's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 182,125 216,326 167,772 134,004 102,302 73,029 80,264 14.61%
PBT 20,998 26,358 17,080 13,466 7,672 3,462 2,334 44.16%
Tax -3,733 -2,650 -844 -352 -109 -21 -132 74.45%
NP 17,265 23,708 16,236 13,114 7,562 3,441 2,202 40.90%
-
NP to SH 17,265 23,708 16,236 13,114 7,562 3,446 2,153 41.43%
-
Tax Rate 17.78% 10.05% 4.94% 2.61% 1.42% 0.61% 5.66% -
Total Cost 164,860 192,618 151,536 120,889 94,740 69,588 78,061 13.25%
-
Net Worth 95,349 90,076 76,358 67,458 54,134 36,928 32,724 19.49%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - - - 1,615 - - -
Div Payout % - - - - 21.37% - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 95,349 90,076 76,358 67,458 54,134 36,928 32,724 19.49%
NOSH 40,402 40,393 40,401 40,394 40,398 31,295 30,300 4.90%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 9.48% 10.96% 9.68% 9.79% 7.39% 4.71% 2.74% -
ROE 18.11% 26.32% 21.26% 19.44% 13.97% 9.33% 6.58% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 450.78 535.55 415.26 331.74 253.23 233.35 264.90 9.25%
EPS 42.73 58.69 40.19 32.47 18.72 11.01 7.11 34.80%
DPS 0.00 0.00 0.00 0.00 4.00 0.00 0.00 -
NAPS 2.36 2.23 1.89 1.67 1.34 1.18 1.08 13.90%
Adjusted Per Share Value based on latest NOSH - 40,391
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 38.53 45.77 35.50 28.35 21.64 15.45 16.98 14.61%
EPS 3.65 5.02 3.44 2.77 1.60 0.73 0.46 41.18%
DPS 0.00 0.00 0.00 0.00 0.34 0.00 0.00 -
NAPS 0.2017 0.1906 0.1616 0.1427 0.1145 0.0781 0.0692 19.49%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 3.31 2.49 2.24 1.93 0.93 1.00 0.73 -
P/RPS 0.73 0.46 0.54 0.58 0.37 0.43 0.28 17.29%
P/EPS 7.75 4.24 5.57 5.94 4.97 9.08 10.27 -4.57%
EY 12.91 23.57 17.94 16.82 20.13 11.01 9.74 4.80%
DY 0.00 0.00 0.00 0.00 4.30 0.00 0.00 -
P/NAPS 1.40 1.12 1.19 1.16 0.69 0.85 0.68 12.77%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/11/12 30/11/11 26/11/10 26/11/09 27/11/08 30/11/07 30/11/06 -
Price 3.40 2.80 2.25 1.99 0.90 0.95 0.80 -
P/RPS 0.75 0.52 0.54 0.60 0.36 0.41 0.30 16.48%
P/EPS 7.96 4.77 5.60 6.13 4.81 8.63 11.26 -5.61%
EY 12.57 20.96 17.86 16.31 20.80 11.59 8.88 5.95%
DY 0.00 0.00 0.00 0.00 4.44 0.00 0.00 -
P/NAPS 1.44 1.26 1.19 1.19 0.67 0.81 0.74 11.72%

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