[ROHAS] YoY Annualized Quarter Result on 31-Dec-2007 [#4]

Stock
[ROHAS] ROHAS TECNIC BERHAD
Announcement Date
28-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- 39.06%
YoY- 24.82%
Quarter Report
Latest QR
Upcoming QR
ROHAS's Result
ROHAS's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Revenue 172,734 137,543 109,323 76,023 67,029 101,742 83,230 12.93%
PBT 18,300 13,359 8,806 4,934 3,848 2,408 -6,152 -
Tax -2,212 -234 -188 -146 -116 -23 -202 48.99%
NP 16,088 13,125 8,618 4,788 3,732 2,385 -6,354 -
-
NP to SH 16,088 13,125 8,618 4,793 3,840 2,335 -6,354 -
-
Tax Rate 12.09% 1.75% 2.13% 2.96% 3.01% 0.96% - -
Total Cost 156,646 124,418 100,705 71,235 63,297 99,357 89,584 9.75%
-
Net Worth 80,402 70,683 57,771 41,304 35,150 27,087 24,977 21.50%
Dividend
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Div 8,080 6,462 1,211 - - - - -
Div Payout % 50.23% 49.24% 14.06% - - - - -
Equity
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Net Worth 80,402 70,683 57,771 41,304 35,150 27,087 24,977 21.50%
NOSH 40,403 40,390 40,399 33,580 30,301 26,298 21,910 10.73%
Ratio Analysis
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
NP Margin 9.31% 9.54% 7.88% 6.30% 5.57% 2.34% -7.63% -
ROE 20.01% 18.57% 14.92% 11.60% 10.92% 8.62% -25.44% -
Per Share
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 427.53 340.53 270.60 226.39 221.20 386.88 379.87 1.98%
EPS 39.82 32.49 21.33 14.44 12.67 8.88 -24.16 -
DPS 20.00 16.00 3.00 0.00 0.00 0.00 0.00 -
NAPS 1.99 1.75 1.43 1.23 1.16 1.03 1.14 9.72%
Adjusted Per Share Value based on latest NOSH - 33,591
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 36.55 29.10 23.13 16.08 14.18 21.53 17.61 12.93%
EPS 3.40 2.78 1.82 1.01 0.81 0.49 -1.34 -
DPS 1.71 1.37 0.26 0.00 0.00 0.00 0.00 -
NAPS 0.1701 0.1495 0.1222 0.0874 0.0744 0.0573 0.0528 21.51%
Price Multiplier on Financial Quarter End Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 -
Price 2.55 1.98 0.82 0.85 0.68 0.94 1.18 -
P/RPS 0.60 0.58 0.30 0.38 0.31 0.24 0.31 11.62%
P/EPS 6.40 6.09 3.84 5.96 5.37 10.59 -4.07 -
EY 15.62 16.41 26.01 16.79 18.64 9.45 -24.58 -
DY 7.84 8.08 3.66 0.00 0.00 0.00 0.00 -
P/NAPS 1.28 1.13 0.57 0.69 0.59 0.91 1.04 3.51%
Price Multiplier on Announcement Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 25/02/11 25/02/10 27/02/09 28/02/08 28/02/07 24/02/06 28/02/05 -
Price 2.77 2.00 0.77 0.94 0.85 0.83 1.18 -
P/RPS 0.65 0.59 0.28 0.42 0.38 0.21 0.31 13.12%
P/EPS 6.96 6.15 3.61 6.59 6.71 9.35 -4.07 -
EY 14.38 16.25 27.70 15.18 14.91 10.70 -24.58 -
DY 7.22 8.00 3.90 0.00 0.00 0.00 0.00 -
P/NAPS 1.39 1.14 0.54 0.76 0.73 0.81 1.04 4.95%

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