[ROHAS] YoY TTM Result on 30-Sep-2011 [#3]

Stock
[ROHAS] ROHAS TECNIC BERHAD
Announcement Date
30-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- 11.03%
YoY- 42.76%
Quarter Report
Latest QR
Upcoming QR
ROHAS's Result
ROHAS's Financial Summary
View:
Show?
TTM Result
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Revenue 284,455 205,641 184,649 208,650 162,869 133,099 97,945 19.43%
PBT 24,543 21,250 20,173 25,153 15,874 13,015 8,078 20.33%
Tax -5,616 -5,703 -4,875 -3,509 -713 -365 -283 64.50%
NP 18,927 15,547 15,298 21,644 15,161 12,650 7,795 15.92%
-
NP to SH 18,927 15,547 15,298 21,644 15,161 12,650 7,796 15.92%
-
Tax Rate 22.88% 26.84% 24.17% 13.95% 4.49% 2.80% 3.50% -
Total Cost 265,528 190,094 169,351 187,006 147,708 120,449 90,150 19.71%
-
Net Worth 125,621 108,630 95,309 90,101 76,338 67,453 54,140 15.05%
Dividend
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 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
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Net Worth 125,621 108,630 95,309 90,101 76,338 67,453 54,140 15.05%
NOSH 40,392 40,383 40,385 40,404 40,390 40,391 40,403 -0.00%
Ratio Analysis
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
NP Margin 6.65% 7.56% 8.28% 10.37% 9.31% 9.50% 7.96% -
ROE 15.07% 14.31% 16.05% 24.02% 19.86% 18.75% 14.40% -
Per Share
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 704.22 509.22 457.22 516.41 403.23 329.53 242.42 19.44%
EPS 46.86 38.50 37.88 53.57 37.54 31.32 19.30 15.92%
DPS 0.00 5.00 25.03 20.00 16.00 0.00 3.00 -
NAPS 3.11 2.69 2.36 2.23 1.89 1.67 1.34 15.05%
Adjusted Per Share Value based on latest NOSH - 40,404
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 60.18 43.51 39.07 44.14 34.46 28.16 20.72 19.43%
EPS 4.00 3.29 3.24 4.58 3.21 2.68 1.65 15.89%
DPS 0.00 0.43 2.14 1.71 1.37 0.00 0.26 -
NAPS 0.2658 0.2298 0.2016 0.1906 0.1615 0.1427 0.1145 15.06%
Price Multiplier on Financial Quarter End Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 -
Price 5.08 3.07 3.31 2.49 2.24 1.93 0.93 -
P/RPS 0.72 0.60 0.72 0.48 0.56 0.59 0.38 11.23%
P/EPS 10.84 7.97 8.74 4.65 5.97 6.16 4.82 14.45%
EY 9.22 12.54 11.44 21.51 16.76 16.23 20.75 -12.64%
DY 0.00 1.63 7.56 8.03 7.14 0.00 3.22 -
P/NAPS 1.63 1.14 1.40 1.12 1.19 1.16 0.69 15.39%
Price Multiplier on Announcement Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 21/11/14 21/11/13 28/11/12 30/11/11 26/11/10 26/11/09 27/11/08 -
Price 5.12 3.08 3.40 2.80 2.25 1.99 0.90 -
P/RPS 0.73 0.60 0.74 0.54 0.56 0.60 0.37 11.98%
P/EPS 10.93 8.00 8.98 5.23 5.99 6.35 4.66 15.25%
EY 9.15 12.50 11.14 19.13 16.68 15.74 21.44 -13.22%
DY 0.00 1.62 7.36 7.14 7.11 0.00 3.33 -
P/NAPS 1.65 1.14 1.44 1.26 1.19 1.19 0.67 16.19%

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