[ROHAS] YoY TTM Result on 30-Sep-2010 [#3]

Stock
[ROHAS] ROHAS TECNIC BERHAD
Announcement Date
26-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- 6.56%
YoY- 19.85%
Quarter Report
Latest QR
Upcoming QR
ROHAS's Result
ROHAS's Financial Summary
View:
Show?
TTM Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 205,641 184,649 208,650 162,869 133,099 97,945 69,567 19.77%
PBT 21,250 20,173 25,153 15,874 13,015 8,078 5,535 25.10%
Tax -5,703 -4,875 -3,509 -713 -365 -283 -370 57.68%
NP 15,547 15,298 21,644 15,161 12,650 7,795 5,165 20.14%
-
NP to SH 15,547 15,298 21,644 15,161 12,650 7,796 5,186 20.05%
-
Tax Rate 26.84% 24.17% 13.95% 4.49% 2.80% 3.50% 6.68% -
Total Cost 190,094 169,351 187,006 147,708 120,449 90,150 64,402 19.74%
-
Net Worth 108,630 95,309 90,101 76,338 67,453 54,140 36,916 19.68%
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Div 2,019 10,107 8,080 6,460 - 1,210 - -
Div Payout % 12.99% 66.07% 37.33% 42.61% - 15.53% - -
Equity
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 108,630 95,309 90,101 76,338 67,453 54,140 36,916 19.68%
NOSH 40,383 40,385 40,404 40,390 40,391 40,403 31,284 4.34%
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin 7.56% 8.28% 10.37% 9.31% 9.50% 7.96% 7.42% -
ROE 14.31% 16.05% 24.02% 19.86% 18.75% 14.40% 14.05% -
Per Share
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 509.22 457.22 516.41 403.23 329.53 242.42 222.37 14.79%
EPS 38.50 37.88 53.57 37.54 31.32 19.30 16.58 15.05%
DPS 5.00 25.03 20.00 16.00 0.00 3.00 0.00 -
NAPS 2.69 2.36 2.23 1.89 1.67 1.34 1.18 14.70%
Adjusted Per Share Value based on latest NOSH - 40,390
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 43.51 39.07 44.14 34.46 28.16 20.72 14.72 19.77%
EPS 3.29 3.24 4.58 3.21 2.68 1.65 1.10 20.01%
DPS 0.43 2.14 1.71 1.37 0.00 0.26 0.00 -
NAPS 0.2298 0.2016 0.1906 0.1615 0.1427 0.1145 0.0781 19.68%
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 -
Price 3.07 3.31 2.49 2.24 1.93 0.93 1.00 -
P/RPS 0.60 0.72 0.48 0.56 0.59 0.38 0.45 4.90%
P/EPS 7.97 8.74 4.65 5.97 6.16 4.82 6.03 4.75%
EY 12.54 11.44 21.51 16.76 16.23 20.75 16.58 -4.54%
DY 1.63 7.56 8.03 7.14 0.00 3.22 0.00 -
P/NAPS 1.14 1.40 1.12 1.19 1.16 0.69 0.85 5.00%
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 21/11/13 28/11/12 30/11/11 26/11/10 26/11/09 27/11/08 30/11/07 -
Price 3.08 3.40 2.80 2.25 1.99 0.90 0.95 -
P/RPS 0.60 0.74 0.54 0.56 0.60 0.37 0.43 5.70%
P/EPS 8.00 8.98 5.23 5.99 6.35 4.66 5.73 5.71%
EY 12.50 11.14 19.13 16.68 15.74 21.44 17.45 -5.40%
DY 1.62 7.36 7.14 7.11 0.00 3.33 0.00 -
P/NAPS 1.14 1.44 1.26 1.19 1.19 0.67 0.81 5.85%

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