[ROHAS] YoY TTM 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- 15.38%
YoY- 55.97%
Quarter Report
Latest QR
Upcoming QR
ROHAS's Result
ROHAS's Financial Summary
View:
Show?
TTM Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 186,418 200,377 156,603 124,389 88,002 69,705 87,366 13.45%
PBT 21,375 22,509 14,432 11,265 7,263 5,245 2,442 43.51%
Tax -4,200 -3,016 -204 -327 -255 -407 -148 74.55%
NP 17,175 19,493 14,228 10,938 7,008 4,838 2,294 39.82%
-
NP to SH 17,175 19,493 14,228 10,938 7,013 4,855 2,224 40.54%
-
Tax Rate 19.65% 13.40% 1.41% 2.90% 3.51% 7.76% 6.06% -
Total Cost 169,243 180,884 142,375 113,451 80,994 64,867 85,072 12.13%
-
Net Worth 1,176,917 83,231 71,923 63,794 53,285 36,680 32,339 81.94%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div 10,107 8,080 6,460 - 1,210 - - -
Div Payout % 58.85% 41.45% 45.41% - 17.26% - - -
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 83,231 71,923 63,794 53,285 36,680 32,339 81.94%
NOSH 472,657 40,403 40,406 40,376 40,368 30,314 30,800 57.57%
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 9.21% 9.73% 9.09% 8.79% 7.96% 6.94% 2.63% -
ROE 1.46% 23.42% 19.78% 17.15% 13.16% 13.24% 6.88% -
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 39.44 495.94 387.57 308.07 218.00 229.94 283.66 -28.00%
EPS 3.63 48.25 35.21 27.09 17.37 16.02 7.22 -10.81%
DPS 2.14 20.00 16.00 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 39.44 42.39 33.13 26.32 18.62 14.75 18.48 13.45%
EPS 3.63 4.12 3.01 2.31 1.48 1.03 0.47 40.55%
DPS 2.14 1.71 1.37 0.00 0.26 0.00 0.00 -
NAPS 2.49 0.1761 0.1522 0.135 0.1127 0.0776 0.0684 81.95%
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 9.99 0.51 0.55 0.39 0.49 0.34 0.29 80.28%
P/EPS 108.43 5.24 6.02 4.43 6.10 4.93 11.36 45.59%
EY 0.92 19.07 16.61 22.58 16.39 20.27 8.81 -31.35%
DY 0.54 7.91 7.55 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 8.77 0.50 0.58 0.62 0.49 0.33 0.27 78.52%
P/EPS 95.22 5.14 6.33 7.01 6.16 4.81 10.80 43.68%
EY 1.05 19.45 15.79 14.26 16.24 20.80 9.26 -30.40%
DY 0.62 8.06 7.17 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