[ROHAS] YoY Quarter Result on 31-Dec-2010 [#4]

Stock
[ROHAS] ROHAS TECNIC BERHAD
Announcement Date
25-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- -15.06%
YoY- 29.46%
Quarter Report
Latest QR
Upcoming QR
ROHAS's Result
ROHAS's Financial Summary
View:
Show?
Quarter Result
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Revenue 64,911 57,360 47,634 46,405 37,040 32,596 21,218 20.46%
PBT 4,528 6,827 4,424 5,384 3,064 2,916 2,323 11.75%
Tax -887 -2,381 -2,075 -1,521 -80 -101 -201 28.04%
NP 3,641 4,446 2,349 3,863 2,984 2,815 2,122 9.40%
-
NP to SH 3,641 4,446 2,349 3,863 2,984 2,815 2,123 9.39%
-
Tax Rate 19.59% 34.88% 46.90% 28.25% 2.61% 3.46% 8.65% -
Total Cost 61,270 52,914 45,285 42,542 34,056 29,781 19,096 21.42%
-
Net Worth 112,310 99,764 92,585 80,411 70,259 57,350 41,317 18.11%
Dividend
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Div 2,019 2,019 10,107 4,040 6,460 - - -
Div Payout % 55.48% 45.42% 430.29% 104.60% 216.51% - - -
Equity
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Net Worth 112,310 99,764 92,585 80,411 70,259 57,350 41,317 18.11%
NOSH 40,399 40,390 40,430 40,407 40,378 40,387 33,591 3.12%
Ratio Analysis
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
NP Margin 5.61% 7.75% 4.93% 8.32% 8.06% 8.64% 10.00% -
ROE 3.24% 4.46% 2.54% 4.80% 4.25% 4.91% 5.14% -
Per Share
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 160.67 142.01 117.82 114.84 91.73 80.71 63.16 16.82%
EPS 9.01 11.01 5.81 9.56 7.39 6.97 6.32 6.08%
DPS 5.00 5.00 25.00 10.00 16.00 0.00 0.00 -
NAPS 2.78 2.47 2.29 1.99 1.74 1.42 1.23 14.54%
Adjusted Per Share Value based on latest NOSH - 40,407
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 13.73 12.14 10.08 9.82 7.84 6.90 4.49 20.45%
EPS 0.77 0.94 0.50 0.82 0.63 0.60 0.45 9.35%
DPS 0.43 0.43 2.14 0.85 1.37 0.00 0.00 -
NAPS 0.2376 0.2111 0.1959 0.1701 0.1486 0.1213 0.0874 18.11%
Price Multiplier on Financial Quarter End Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 -
Price 2.97 3.18 3.47 2.55 1.98 0.82 0.85 -
P/RPS 1.85 2.24 2.95 2.22 2.16 1.02 1.35 5.38%
P/EPS 32.95 28.89 59.72 26.67 26.79 11.76 13.45 16.09%
EY 3.03 3.46 1.67 3.75 3.73 8.50 7.44 -13.89%
DY 1.68 1.57 7.20 3.92 8.08 0.00 0.00 -
P/NAPS 1.07 1.29 1.52 1.28 1.14 0.58 0.69 7.57%
Price Multiplier on Announcement Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 24/02/14 26/02/13 29/02/12 25/02/11 25/02/10 27/02/09 28/02/08 -
Price 3.05 3.12 4.01 2.77 2.00 0.77 0.94 -
P/RPS 1.90 2.20 3.40 2.41 2.18 0.95 1.49 4.13%
P/EPS 33.84 28.34 69.02 28.97 27.06 11.05 14.87 14.67%
EY 2.95 3.53 1.45 3.45 3.70 9.05 6.72 -12.81%
DY 1.64 1.60 6.23 3.61 8.00 0.00 0.00 -
P/NAPS 1.10 1.26 1.75 1.39 1.15 0.54 0.76 6.35%

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