[ROHAS] YoY Annualized Quarter Result on 31-Dec-2006 [#4]

Stock
[ROHAS] ROHAS TECNIC BERHAD
Announcement Date
28-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 78.33%
YoY- 64.45%
Quarter Report
Latest QR
Upcoming QR
ROHAS's Result
ROHAS's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 137,543 109,323 76,023 67,029 101,742 83,230 73,926 10.89%
PBT 13,359 8,806 4,934 3,848 2,408 -6,152 437 76.73%
Tax -234 -188 -146 -116 -23 -202 -105 14.27%
NP 13,125 8,618 4,788 3,732 2,385 -6,354 332 84.46%
-
NP to SH 13,125 8,618 4,793 3,840 2,335 -6,354 332 84.46%
-
Tax Rate 1.75% 2.13% 2.96% 3.01% 0.96% - 24.03% -
Total Cost 124,418 100,705 71,235 63,297 99,357 89,584 73,594 9.13%
-
Net Worth 70,683 57,771 41,304 35,150 27,087 24,977 30,937 14.74%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div 6,462 1,211 - - - - - -
Div Payout % 49.24% 14.06% - - - - - -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 70,683 57,771 41,304 35,150 27,087 24,977 30,937 14.74%
NOSH 40,390 40,399 33,580 30,301 26,298 21,910 22,133 10.53%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin 9.54% 7.88% 6.30% 5.57% 2.34% -7.63% 0.45% -
ROE 18.57% 14.92% 11.60% 10.92% 8.62% -25.44% 1.07% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 340.53 270.60 226.39 221.20 386.88 379.87 334.00 0.32%
EPS 32.49 21.33 14.44 12.67 8.88 -24.16 1.50 66.88%
DPS 16.00 3.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.75 1.43 1.23 1.16 1.03 1.14 1.3978 3.81%
Adjusted Per Share Value based on latest NOSH - 30,314
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 29.10 23.13 16.08 14.18 21.53 17.61 15.64 10.89%
EPS 2.78 1.82 1.01 0.81 0.49 -1.34 0.07 84.60%
DPS 1.37 0.26 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1495 0.1222 0.0874 0.0744 0.0573 0.0528 0.0655 14.73%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 -
Price 1.98 0.82 0.85 0.68 0.94 1.18 1.08 -
P/RPS 0.58 0.30 0.38 0.31 0.24 0.31 0.32 10.40%
P/EPS 6.09 3.84 5.96 5.37 10.59 -4.07 72.00 -33.72%
EY 16.41 26.01 16.79 18.64 9.45 -24.58 1.39 50.84%
DY 8.08 3.66 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.13 0.57 0.69 0.59 0.91 1.04 0.77 6.59%
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 25/02/10 27/02/09 28/02/08 28/02/07 24/02/06 28/02/05 26/02/04 -
Price 2.00 0.77 0.94 0.85 0.83 1.18 1.14 -
P/RPS 0.59 0.28 0.42 0.38 0.21 0.31 0.34 9.61%
P/EPS 6.15 3.61 6.59 6.71 9.35 -4.07 76.00 -34.20%
EY 16.25 27.70 15.18 14.91 10.70 -24.58 1.32 51.89%
DY 8.00 3.90 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.14 0.54 0.76 0.73 0.81 1.04 0.82 5.63%

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