[ROHAS] YoY Quarter Result on 31-Dec-2009 [#4]

Stock
[ROHAS] ROHAS TECNIC BERHAD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- -17.46%
YoY- 6.0%
Quarter Report
Latest QR
Upcoming QR
ROHAS's Result
ROHAS's Financial Summary
View:
Show?
Quarter Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 57,360 47,634 46,405 37,040 32,596 21,218 14,795 25.31%
PBT 6,827 4,424 5,384 3,064 2,916 2,323 2,938 15.07%
Tax -2,381 -2,075 -1,521 -80 -101 -201 -354 37.35%
NP 4,446 2,349 3,863 2,984 2,815 2,122 2,584 9.45%
-
NP to SH 4,446 2,349 3,863 2,984 2,815 2,123 2,601 9.33%
-
Tax Rate 34.88% 46.90% 28.25% 2.61% 3.46% 8.65% 12.05% -
Total Cost 52,914 45,285 42,542 34,056 29,781 19,096 12,211 27.65%
-
Net Worth 99,764 92,585 80,411 70,259 57,350 41,317 34,255 19.48%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div 2,019 10,107 4,040 6,460 - - - -
Div Payout % 45.42% 430.29% 104.60% 216.51% - - - -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 99,764 92,585 80,411 70,259 57,350 41,317 34,255 19.48%
NOSH 40,390 40,430 40,407 40,378 40,387 33,591 30,314 4.89%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 7.75% 4.93% 8.32% 8.06% 8.64% 10.00% 17.47% -
ROE 4.46% 2.54% 4.80% 4.25% 4.91% 5.14% 7.59% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 142.01 117.82 114.84 91.73 80.71 63.16 48.80 19.46%
EPS 11.01 5.81 9.56 7.39 6.97 6.32 8.58 4.23%
DPS 5.00 25.00 10.00 16.00 0.00 0.00 0.00 -
NAPS 2.47 2.29 1.99 1.74 1.42 1.23 1.13 13.90%
Adjusted Per Share Value based on latest NOSH - 40,378
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 12.14 10.08 9.82 7.84 6.90 4.49 3.13 25.32%
EPS 0.94 0.50 0.82 0.63 0.60 0.45 0.55 9.33%
DPS 0.43 2.14 0.85 1.37 0.00 0.00 0.00 -
NAPS 0.2111 0.1959 0.1701 0.1486 0.1213 0.0874 0.0725 19.47%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 3.18 3.47 2.55 1.98 0.82 0.85 0.68 -
P/RPS 2.24 2.95 2.22 2.16 1.02 1.35 1.39 8.26%
P/EPS 28.89 59.72 26.67 26.79 11.76 13.45 7.93 24.02%
EY 3.46 1.67 3.75 3.73 8.50 7.44 12.62 -19.38%
DY 1.57 7.20 3.92 8.08 0.00 0.00 0.00 -
P/NAPS 1.29 1.52 1.28 1.14 0.58 0.69 0.60 13.59%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 26/02/13 29/02/12 25/02/11 25/02/10 27/02/09 28/02/08 28/02/07 -
Price 3.12 4.01 2.77 2.00 0.77 0.94 0.85 -
P/RPS 2.20 3.40 2.41 2.18 0.95 1.49 1.74 3.98%
P/EPS 28.34 69.02 28.97 27.06 11.05 14.87 9.91 19.12%
EY 3.53 1.45 3.45 3.70 9.05 6.72 10.09 -16.04%
DY 1.60 6.23 3.61 8.00 0.00 0.00 0.00 -
P/NAPS 1.26 1.75 1.39 1.15 0.54 0.76 0.75 9.02%

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