[ROHAS] YoY TTM Result on 31-Dec-2006 [#4]

Stock
[ROHAS] ROHAS TECNIC BERHAD
Announcement Date
28-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 72.75%
YoY- 81.76%
Quarter Report
Latest QR
Upcoming QR
ROHAS's Result
ROHAS's Financial Summary
View:
Show?
TTM Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 137,543 109,323 75,990 74,991 101,845 83,457 73,926 10.89%
PBT 13,163 8,671 4,920 4,688 2,494 -6,162 437 76.30%
Tax -344 -183 -217 -453 -133 -170 -105 21.84%
NP 12,819 8,488 4,703 4,235 2,361 -6,332 332 83.74%
-
NP to SH 12,819 8,488 4,708 4,215 2,319 -6,332 332 83.74%
-
Tax Rate 2.61% 2.11% 4.41% 9.66% 5.33% - 24.03% -
Total Cost 124,724 100,835 71,287 70,756 99,484 89,789 73,594 9.18%
-
Net Worth 70,259 57,350 41,317 34,255 27,094 24,958 30,708 14.77%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div 6,460 1,210 - - - - - -
Div Payout % 50.40% 14.26% - - - - - -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 70,259 57,350 41,317 34,255 27,094 24,958 30,708 14.77%
NOSH 40,378 40,387 33,591 30,314 26,305 21,893 21,969 10.66%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin 9.32% 7.76% 6.19% 5.65% 2.32% -7.59% 0.45% -
ROE 18.25% 14.80% 11.39% 12.30% 8.56% -25.37% 1.08% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 340.63 270.69 226.22 247.38 387.16 381.19 336.50 0.20%
EPS 31.75 21.02 14.02 13.90 8.82 -28.92 1.51 66.05%
DPS 16.00 3.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.74 1.42 1.23 1.13 1.03 1.14 1.3978 3.71%
Adjusted Per Share Value based on latest NOSH - 30,314
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 29.10 23.13 16.08 15.87 21.55 17.66 15.64 10.89%
EPS 2.71 1.80 1.00 0.89 0.49 -1.34 0.07 83.82%
DPS 1.37 0.26 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1486 0.1213 0.0874 0.0725 0.0573 0.0528 0.065 14.76%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 -
Price 1.98 0.82 0.85 0.68 0.94 1.18 1.08 -
P/RPS 0.58 0.30 0.38 0.27 0.24 0.31 0.32 10.40%
P/EPS 6.24 3.90 6.06 4.89 10.66 -4.08 71.47 -33.36%
EY 16.03 25.63 16.49 20.45 9.38 -24.51 1.40 50.07%
DY 8.08 3.66 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.14 0.58 0.69 0.60 0.91 1.04 0.77 6.75%
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 25/02/10 27/02/09 28/02/08 28/02/07 24/02/06 28/02/05 26/02/04 -
Price 2.00 0.77 0.94 0.85 0.83 1.18 1.14 -
P/RPS 0.59 0.28 0.42 0.34 0.21 0.31 0.34 9.61%
P/EPS 6.30 3.66 6.71 6.11 9.42 -4.08 75.44 -33.86%
EY 15.87 27.29 14.91 16.36 10.62 -24.51 1.33 51.10%
DY 8.00 3.90 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.15 0.54 0.76 0.75 0.81 1.04 0.82 5.79%

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