[ROHAS] YoY TTM Result on 30-Sep-2008 [#3]

Stock
[ROHAS] ROHAS TECNIC BERHAD
Announcement Date
27-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- 11.16%
YoY- 50.33%
Quarter Report
Latest QR
Upcoming QR
ROHAS's Result
ROHAS's Financial Summary
View:
Show?
TTM Result
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Revenue 208,650 162,869 133,099 97,945 69,567 83,510 105,397 12.04%
PBT 25,153 15,874 13,015 8,078 5,535 2,644 -337 -
Tax -3,509 -713 -365 -283 -370 -147 -206 60.37%
NP 21,644 15,161 12,650 7,795 5,165 2,497 -543 -
-
NP to SH 21,644 15,161 12,650 7,796 5,186 2,440 -565 -
-
Tax Rate 13.95% 4.49% 2.80% 3.50% 6.68% 5.56% - -
Total Cost 187,006 147,708 120,449 90,150 64,402 81,013 105,940 9.92%
-
Net Worth 90,101 76,338 67,453 54,140 36,916 32,773 26,547 22.57%
Dividend
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Div 8,080 6,460 - 1,210 - - - -
Div Payout % 37.33% 42.61% - 15.53% - - - -
Equity
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Net Worth 90,101 76,338 67,453 54,140 36,916 32,773 26,547 22.57%
NOSH 40,404 40,390 40,391 40,403 31,284 30,346 26,284 7.42%
Ratio Analysis
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
NP Margin 10.37% 9.31% 9.50% 7.96% 7.42% 2.99% -0.52% -
ROE 24.02% 19.86% 18.75% 14.40% 14.05% 7.44% -2.13% -
Per Share
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 516.41 403.23 329.53 242.42 222.37 275.19 400.99 4.30%
EPS 53.57 37.54 31.32 19.30 16.58 8.04 -2.15 -
DPS 20.00 16.00 0.00 3.00 0.00 0.00 0.00 -
NAPS 2.23 1.89 1.67 1.34 1.18 1.08 1.01 14.10%
Adjusted Per Share Value based on latest NOSH - 40,403
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 44.14 34.46 28.16 20.72 14.72 17.67 22.30 12.04%
EPS 4.58 3.21 2.68 1.65 1.10 0.52 -0.12 -
DPS 1.71 1.37 0.00 0.26 0.00 0.00 0.00 -
NAPS 0.1906 0.1615 0.1427 0.1145 0.0781 0.0693 0.0562 22.56%
Price Multiplier on Financial Quarter End Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 -
Price 2.49 2.24 1.93 0.93 1.00 0.73 0.96 -
P/RPS 0.48 0.56 0.59 0.38 0.45 0.27 0.24 12.24%
P/EPS 4.65 5.97 6.16 4.82 6.03 9.08 -44.66 -
EY 21.51 16.76 16.23 20.75 16.58 11.01 -2.24 -
DY 8.03 7.14 0.00 3.22 0.00 0.00 0.00 -
P/NAPS 1.12 1.19 1.16 0.69 0.85 0.68 0.95 2.78%
Price Multiplier on Announcement Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 30/11/11 26/11/10 26/11/09 27/11/08 30/11/07 30/11/06 25/11/05 -
Price 2.80 2.25 1.99 0.90 0.95 0.80 0.86 -
P/RPS 0.54 0.56 0.60 0.37 0.43 0.29 0.21 17.03%
P/EPS 5.23 5.99 6.35 4.66 5.73 9.95 -40.01 -
EY 19.13 16.68 15.74 21.44 17.45 10.05 -2.50 -
DY 7.14 7.11 0.00 3.33 0.00 0.00 0.00 -
P/NAPS 1.26 1.19 1.19 0.67 0.81 0.74 0.85 6.77%

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