[ROHAS] QoQ Annualized Quarter 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- 6.97%
YoY- 46.02%
Quarter Report
Latest QR
Upcoming QR
ROHAS's Result
ROHAS's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 169,528 170,392 209,879 216,326 217,292 209,720 172,734 -1.24%
PBT 18,384 18,448 24,193 26,358 24,020 18,920 18,300 0.30%
Tax -2,130 -2,572 -4,063 -2,650 -1,856 -1,016 -2,212 -2.48%
NP 16,254 15,876 20,130 23,708 22,164 17,904 16,088 0.68%
-
NP to SH 16,254 15,876 20,130 23,708 22,164 17,904 16,088 0.68%
-
Tax Rate 11.59% 13.94% 16.79% 10.05% 7.73% 5.37% 12.09% -
Total Cost 153,274 154,516 189,749 192,618 195,128 191,816 156,646 -1.44%
-
Net Worth 1,176,917 96,597 92,509 90,076 83,226 84,833 80,402 499.37%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div - - 10,099 - - 16,158 8,080 -
Div Payout % - - 50.17% - - 90.25% 50.23% -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 1,176,917 96,597 92,509 90,076 83,226 84,833 80,402 499.37%
NOSH 472,657 40,417 40,397 40,393 40,401 40,397 40,403 416.10%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 9.59% 9.32% 9.59% 10.96% 10.20% 8.54% 9.31% -
ROE 1.38% 16.44% 21.76% 26.32% 26.63% 21.10% 20.01% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 35.87 421.58 519.54 535.55 537.84 519.15 427.53 -80.86%
EPS 40.24 39.28 49.83 58.69 54.86 44.32 39.82 0.70%
DPS 0.00 0.00 25.00 0.00 0.00 40.00 20.00 -
NAPS 2.49 2.39 2.29 2.23 2.06 2.10 1.99 16.13%
Adjusted Per Share Value based on latest NOSH - 40,404
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 35.87 36.05 44.40 45.77 45.97 44.37 36.55 -1.24%
EPS 40.24 3.36 4.26 5.02 4.69 3.79 3.40 420.12%
DPS 0.00 0.00 2.14 0.00 0.00 3.42 1.71 -
NAPS 2.49 0.2044 0.1957 0.1906 0.1761 0.1795 0.1701 499.38%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 3.94 3.95 3.47 2.49 2.53 2.53 2.55 -
P/RPS 10.99 0.94 0.67 0.46 0.47 0.49 0.60 596.09%
P/EPS 114.57 10.06 6.96 4.24 4.61 5.71 6.40 585.52%
EY 0.87 9.94 14.36 23.57 21.68 17.52 15.62 -85.44%
DY 0.00 0.00 7.20 0.00 0.00 15.81 7.84 -
P/NAPS 1.58 1.65 1.52 1.12 1.23 1.20 1.28 15.08%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 27/08/12 30/05/12 29/02/12 30/11/11 25/08/11 27/05/11 25/02/11 -
Price 3.46 3.88 4.01 2.80 2.48 2.56 2.77 -
P/RPS 9.65 0.92 0.77 0.52 0.46 0.49 0.65 505.04%
P/EPS 100.61 9.88 8.05 4.77 4.52 5.78 6.96 494.37%
EY 0.99 10.12 12.43 20.96 22.12 17.31 14.38 -83.22%
DY 0.00 0.00 6.23 0.00 0.00 15.63 7.22 -
P/NAPS 1.39 1.62 1.75 1.26 1.20 1.22 1.39 0.00%

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