[ROHAS] YoY Cumulative 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- 123.13%
YoY- 65.01%
Quarter Report
Latest QR
Upcoming QR
ROHAS's Result
ROHAS's Financial Summary
View:
Show?
Cumulative Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 84,764 108,646 80,503 61,443 46,377 34,365 39,652 13.48%
PBT 9,192 12,010 7,695 6,427 3,832 1,489 932 46.39%
Tax -1,065 -928 -66 -206 -62 -24 -70 57.34%
NP 8,127 11,082 7,629 6,221 3,770 1,465 862 45.29%
-
NP to SH 8,127 11,082 7,629 6,221 3,770 1,465 825 46.36%
-
Tax Rate 11.59% 7.73% 0.86% 3.21% 1.62% 1.61% 7.51% -
Total Cost 76,637 97,564 72,874 55,222 42,607 32,900 38,790 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 - - - - 1,212 - - -
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 0.69% 13.32% 10.61% 9.75% 7.07% 4.00% 2.59% -
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 17.93 268.92 199.33 152.10 114.77 113.53 130.73 -28.16%
EPS 20.12 27.43 18.89 15.40 9.33 4.84 2.72 39.54%
DPS 0.00 0.00 0.00 0.00 3.00 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 17.93 22.99 17.03 13.00 9.81 7.27 8.39 13.48%
EPS 20.12 2.34 1.61 1.32 0.80 0.31 0.17 121.41%
DPS 0.00 0.00 0.00 0.00 0.26 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 21.97 0.94 1.06 0.79 0.92 0.70 0.63 80.65%
P/EPS 229.15 9.22 11.22 7.79 11.36 16.32 30.15 40.17%
EY 0.44 10.84 8.91 12.83 8.80 6.13 3.32 -28.57%
DY 0.00 0.00 0.00 0.00 2.83 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 19.29 0.92 1.12 1.25 0.93 0.68 0.60 78.22%
P/EPS 201.23 9.04 11.81 12.34 11.47 15.91 28.68 38.32%
EY 0.50 11.06 8.47 8.11 8.72 6.29 3.49 -27.64%
DY 0.00 0.00 0.00 0.00 2.80 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