[ROHAS] YoY Cumulative Quarter Result on 31-Dec-2015 [#4]

Stock
[ROHAS] ROHAS TECNIC BERHAD
Announcement Date
29-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#4]
Profit Trend
QoQ- -2.21%
YoY- 402.3%
Quarter Report
Latest QR
Upcoming QR
ROHAS's Result
ROHAS's Financial Summary
View:
Show?
Cumulative Result
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 402,179 310,879 0 0 282,826 213,192 193,954 12.91%
PBT 16,689 15,281 2,488 93,637 26,210 18,951 22,576 -4.90%
Tax -1,291 -10,921 0 4,170 -6,738 -4,209 -5,181 -20.66%
NP 15,398 4,360 2,488 97,807 19,472 14,742 17,395 -2.01%
-
NP to SH 16,108 2,832 2,488 97,807 19,472 14,742 17,395 -1.27%
-
Tax Rate 7.74% 71.47% 0.00% -4.45% 25.71% 22.21% 22.95% -
Total Cost 386,781 306,519 -2,488 -97,807 263,354 198,450 176,559 13.95%
-
Net Worth 345,040 345,040 23,834 21,410 130,082 112,304 99,786 22.95%
Dividend
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Div 7,089 4,726 - - - 2,019 2,019 23.27%
Div Payout % 44.01% 166.90% - - - 13.70% 11.61% -
Equity
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Net Worth 345,040 345,040 23,834 21,410 130,082 112,304 99,786 22.95%
NOSH 472,657 472,657 40,397 40,397 40,398 40,397 40,399 50.64%
Ratio Analysis
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
NP Margin 3.83% 1.40% 0.00% 0.00% 6.88% 6.91% 8.97% -
ROE 4.67% 0.82% 10.44% 456.81% 14.97% 13.13% 17.43% -
Per Share
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 85.09 65.77 0.00 0.00 700.09 527.74 480.09 -25.04%
EPS 3.26 0.92 6.16 242.11 48.20 36.49 43.06 -34.94%
DPS 1.50 1.00 0.00 0.00 0.00 5.00 5.00 -18.17%
NAPS 0.73 0.73 0.59 0.53 3.22 2.78 2.47 -18.37%
Adjusted Per Share Value based on latest NOSH - 40,420
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 85.09 65.77 0.00 0.00 59.84 45.10 41.03 12.92%
EPS 3.26 0.92 0.53 20.69 4.12 3.12 3.68 -1.99%
DPS 1.50 1.00 0.00 0.00 0.00 0.43 0.43 23.13%
NAPS 0.73 0.73 0.0504 0.0453 0.2752 0.2376 0.2111 22.96%
Price Multiplier on Financial Quarter End Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 -
Price 0.68 1.50 1.08 1.45 5.16 2.97 3.18 -
P/RPS 0.80 2.28 0.00 0.00 0.00 0.56 0.66 3.25%
P/EPS 19.95 250.35 17.54 0.60 10.57 8.14 7.39 17.99%
EY 5.01 0.40 5.70 166.97 9.46 12.29 13.54 -15.26%
DY 2.21 0.67 0.00 0.00 0.00 1.68 1.57 5.86%
P/NAPS 0.93 2.05 1.83 2.74 4.78 1.07 1.29 -5.30%
Price Multiplier on Announcement Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 28/02/19 23/02/18 08/02/17 29/02/16 16/02/15 24/02/14 26/02/13 -
Price 0.605 1.47 0.755 1.32 5.94 3.05 3.12 -
P/RPS 0.71 2.23 0.00 0.00 0.00 0.58 0.65 1.48%
P/EPS 17.75 245.34 12.26 0.55 12.17 8.36 7.25 16.08%
EY 5.63 0.41 8.16 183.42 8.22 11.96 13.80 -13.87%
DY 2.48 0.68 0.00 0.00 0.00 1.64 1.60 7.57%
P/NAPS 0.83 2.01 1.28 2.49 5.50 1.10 1.26 -6.71%

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