[ROHAS] QoQ Annualized Quarter Result on 31-Dec-2007 [#4]

Stock
[ROHAS] ROHAS TECNIC BERHAD
Announcement Date
28-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- 39.06%
YoY- 24.82%
Quarter Report
Latest QR
Upcoming QR
ROHAS's Result
ROHAS's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 102,302 92,754 83,872 76,023 73,029 68,730 63,496 37.31%
PBT 7,672 7,664 7,304 4,934 3,462 2,978 1,268 230.95%
Tax -109 -124 -120 -146 -21 -48 -40 94.73%
NP 7,562 7,540 7,184 4,788 3,441 2,930 1,228 234.85%
-
NP to SH 7,562 7,540 7,184 4,793 3,446 2,930 1,228 234.85%
-
Tax Rate 1.42% 1.62% 1.64% 2.96% 0.61% 1.61% 3.15% -
Total Cost 94,740 85,214 76,688 71,235 69,588 65,800 62,268 32.18%
-
Net Worth 54,134 53,337 51,256 41,304 36,928 36,624 35,563 32.22%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div 1,615 2,424 4,843 - - - - -
Div Payout % 21.37% 32.15% 67.42% - - - - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 54,134 53,337 51,256 41,304 36,928 36,624 35,563 32.22%
NOSH 40,398 40,407 40,359 33,580 31,295 30,268 30,396 20.81%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 7.39% 8.13% 8.57% 6.30% 4.71% 4.26% 1.93% -
ROE 13.97% 14.14% 14.02% 11.60% 9.33% 8.00% 3.45% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 253.23 229.55 207.81 226.39 233.35 227.07 208.90 13.64%
EPS 18.72 18.66 17.80 14.44 11.01 9.68 4.04 177.16%
DPS 4.00 6.00 12.00 0.00 0.00 0.00 0.00 -
NAPS 1.34 1.32 1.27 1.23 1.18 1.21 1.17 9.43%
Adjusted Per Share Value based on latest NOSH - 33,591
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 21.64 19.62 17.74 16.08 15.45 14.54 13.43 37.32%
EPS 1.60 1.60 1.52 1.01 0.73 0.62 0.26 234.70%
DPS 0.34 0.51 1.02 0.00 0.00 0.00 0.00 -
NAPS 0.1145 0.1128 0.1084 0.0874 0.0781 0.0775 0.0752 32.24%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 0.93 1.06 0.90 0.85 1.00 0.79 0.87 -
P/RPS 0.37 0.46 0.43 0.38 0.43 0.35 0.42 -8.08%
P/EPS 4.97 5.68 5.06 5.96 9.08 8.16 21.53 -62.26%
EY 20.13 17.60 19.78 16.79 11.01 12.25 4.64 165.29%
DY 4.30 5.66 13.33 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.80 0.71 0.69 0.85 0.65 0.74 -4.54%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 27/11/08 29/08/08 27/05/08 28/02/08 30/11/07 30/08/07 28/05/07 -
Price 0.90 1.07 1.25 0.94 0.95 0.77 0.77 -
P/RPS 0.36 0.47 0.60 0.42 0.41 0.34 0.37 -1.80%
P/EPS 4.81 5.73 7.02 6.59 8.63 7.95 19.06 -59.96%
EY 20.80 17.44 14.24 15.18 11.59 12.57 5.25 149.75%
DY 4.44 5.61 9.60 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.81 0.98 0.76 0.81 0.64 0.66 1.00%

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