[ROHAS] YoY TTM Result on 30-Sep-2009 [#3]

Stock
[ROHAS] ROHAS TECNIC BERHAD
Announcement Date
26-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 15.65%
YoY- 62.26%
Quarter Report
Latest QR
Upcoming QR
ROHAS's Result
ROHAS's Financial Summary
View:
Show?
TTM Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 184,649 208,650 162,869 133,099 97,945 69,567 83,510 14.12%
PBT 20,173 25,153 15,874 13,015 8,078 5,535 2,644 40.26%
Tax -4,875 -3,509 -713 -365 -283 -370 -147 79.14%
NP 15,298 21,644 15,161 12,650 7,795 5,165 2,497 35.23%
-
NP to SH 15,298 21,644 15,161 12,650 7,796 5,186 2,440 35.75%
-
Tax Rate 24.17% 13.95% 4.49% 2.80% 3.50% 6.68% 5.56% -
Total Cost 169,351 187,006 147,708 120,449 90,150 64,402 81,013 13.06%
-
Net Worth 95,309 90,101 76,338 67,453 54,140 36,916 32,773 19.45%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div 10,107 8,080 6,460 - 1,210 - - -
Div Payout % 66.07% 37.33% 42.61% - 15.53% - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 95,309 90,101 76,338 67,453 54,140 36,916 32,773 19.45%
NOSH 40,385 40,404 40,390 40,391 40,403 31,284 30,346 4.87%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 8.28% 10.37% 9.31% 9.50% 7.96% 7.42% 2.99% -
ROE 16.05% 24.02% 19.86% 18.75% 14.40% 14.05% 7.44% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 457.22 516.41 403.23 329.53 242.42 222.37 275.19 8.82%
EPS 37.88 53.57 37.54 31.32 19.30 16.58 8.04 29.44%
DPS 25.03 20.00 16.00 0.00 3.00 0.00 0.00 -
NAPS 2.36 2.23 1.89 1.67 1.34 1.18 1.08 13.90%
Adjusted Per Share Value based on latest NOSH - 40,391
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 39.07 44.14 34.46 28.16 20.72 14.72 17.67 14.12%
EPS 3.24 4.58 3.21 2.68 1.65 1.10 0.52 35.61%
DPS 2.14 1.71 1.37 0.00 0.26 0.00 0.00 -
NAPS 0.2016 0.1906 0.1615 0.1427 0.1145 0.0781 0.0693 19.45%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 3.31 2.49 2.24 1.93 0.93 1.00 0.73 -
P/RPS 0.72 0.48 0.56 0.59 0.38 0.45 0.27 17.74%
P/EPS 8.74 4.65 5.97 6.16 4.82 6.03 9.08 -0.63%
EY 11.44 21.51 16.76 16.23 20.75 16.58 11.01 0.63%
DY 7.56 8.03 7.14 0.00 3.22 0.00 0.00 -
P/NAPS 1.40 1.12 1.19 1.16 0.69 0.85 0.68 12.77%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/11/12 30/11/11 26/11/10 26/11/09 27/11/08 30/11/07 30/11/06 -
Price 3.40 2.80 2.25 1.99 0.90 0.95 0.80 -
P/RPS 0.74 0.54 0.56 0.60 0.37 0.43 0.29 16.88%
P/EPS 8.98 5.23 5.99 6.35 4.66 5.73 9.95 -1.69%
EY 11.14 19.13 16.68 15.74 21.44 17.45 10.05 1.72%
DY 7.36 7.14 7.11 0.00 3.33 0.00 0.00 -
P/NAPS 1.44 1.26 1.19 1.19 0.67 0.81 0.74 11.72%

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