[ROHAS] QoQ Annualized Quarter Result on 31-Dec-2008 [#4]

Stock

[ROHAS] ROHAS TECNIC BERHAD

Announcement Date

27-Feb-2009

Admission Sponsor

Sponsor

Financial Year

31-Dec-2008

Quarter

31-Dec-2008 [#4]

Profit Trend

QoQ- 13.95%

YoY- 79.8%

Quarter Report

ROHAS's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Annualized Quarter Result
Revenue	134,004	122,886	114,492	109,323	102,302	92,754	83,872	36.62%
YoY %	9.05%	7.33%	4.73%	6.86%	10.29%	10.59%	-	-
Horiz. %	159.77%	146.52%	136.51%	130.35%	121.97%	110.59%	100.00%	-
PBT	13,466	12,854	11,672	8,806	7,672	7,664	7,304	50.29%
YoY %	4.76%	10.13%	32.55%	14.78%	0.10%	4.93%	-	-
Horiz. %	184.36%	175.99%	159.80%	120.56%	105.04%	104.93%	100.00%	-
Tax	-352	-412	-520	-188	-109	-124	-120	104.78%
YoY %	14.56%	20.77%	-176.60%	-72.48%	12.10%	-3.33%	-	-
Horiz. %	293.33%	343.33%	433.33%	156.67%	90.83%	103.33%	100.00%	-
NP	13,114	12,442	11,152	8,618	7,562	7,540	7,184	49.30%
YoY %	5.40%	11.57%	29.40%	13.96%	0.29%	4.96%	-	-
Horiz. %	182.54%	173.19%	155.23%	119.96%	105.26%	104.96%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	13,114	12,442	11,152	8,618	7,562	7,540	7,184	49.30%
YoY %	5.40%	11.57%	29.40%	13.96%	0.29%	4.96%	-	-
Horiz. %	182.54%	173.19%	155.23%	119.96%	105.26%	104.96%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	2.61%	3.21%	4.46%	2.13%	1.42%	1.62%	1.64%	-
YoY %	-18.69%	-28.03%	109.39%	50.00%	-12.35%	-1.22%	-	-
Horiz. %	159.15%	195.73%	271.95%	129.88%	86.59%	98.78%	100.00%	-
Total Cost	120,889	110,444	103,340	100,705	94,740	85,214	76,688	35.41%
YoY %	9.46%	6.87%	2.62%	6.30%	11.18%	11.12%	-	-
Horiz. %	157.64%	144.02%	134.75%	131.32%	123.54%	111.12%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	67,458	63,825	60,608	57,771	54,134	53,337	51,256	20.07%
YoY %	5.69%	5.31%	4.91%	6.72%	1.49%	4.06%	-	-
Horiz. %	131.61%	124.52%	118.25%	112.71%	105.61%	104.06%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Dividend
Div	-	-	-	1,211	1,615	2,424	4,843	-
YoY %	-	-	-	-25.02%	-33.37%	-49.95%	-	-
Horiz. %	-	-	-	25.01%	33.35%	50.05%	100.00%	-
Div Payout %	-	-	-	14.06%	21.37%	32.15%	67.42%	-
YoY %	-	-	-	-34.21%	-33.53%	-52.31%	-	-
Horiz. %	-	-	-	20.85%	31.70%	47.69%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Equity
Net Worth	67,458	63,825	60,608	57,771	54,134	53,337	51,256	20.07%
YoY %	5.69%	5.31%	4.91%	6.72%	1.49%	4.06%	-	-
Horiz. %	131.61%	124.52%	118.25%	112.71%	105.61%	104.06%	100.00%	-
NOSH	40,394	40,396	40,405	40,399	40,398	40,407	40,359	0.05%
YoY %	-0.00%	-0.02%	0.01%	0.00%	-0.02%	0.12%	-	-
Horiz. %	100.09%	100.09%	100.11%	100.10%	100.10%	100.12%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Ratio Analysis
NP Margin	9.79%	10.12%	9.74%	7.88%	7.39%	8.13%	8.57%	-
YoY %	-3.26%	3.90%	23.60%	6.63%	-9.10%	-5.13%	-	-
Horiz. %	114.24%	118.09%	113.65%	91.95%	86.23%	94.87%	100.00%	-
ROE	19.44%	19.49%	18.40%	14.92%	13.97%	14.14%	14.02%	-
YoY %	-0.26%	5.92%	23.32%	6.80%	-1.20%	0.86%	-	-
Horiz. %	138.66%	139.02%	131.24%	106.42%	99.64%	100.86%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Per Share
RPS	331.74	304.20	283.36	270.60	253.23	229.55	207.81	36.55%
YoY %	9.05%	7.35%	4.72%	6.86%	10.32%	10.46%	-	-
Horiz. %	159.64%	146.38%	136.36%	130.22%	121.86%	110.46%	100.00%	-
EPS	32.47	30.80	27.60	21.33	18.72	18.66	17.80	49.23%
YoY %	5.42%	11.59%	29.40%	13.94%	0.32%	4.83%	-	-
Horiz. %	182.42%	173.03%	155.06%	119.83%	105.17%	104.83%	100.00%	-
DPS	0.00	0.00	0.00	3.00	4.00	6.00	12.00	-
YoY %	0.00%	0.00%	0.00%	-25.00%	-33.33%	-50.00%	-	-
Horiz. %	0.00%	0.00%	0.00%	25.00%	33.33%	50.00%	100.00%	-
NAPS	1.67	1.58	1.50	1.43	1.34	1.32	1.27	20.00%
YoY %	5.70%	5.33%	4.90%	6.72%	1.52%	3.94%	-	-
Horiz. %	131.50%	124.41%	118.11%	112.60%	105.51%	103.94%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Adjusted Per Share Value based on latest NOSH - 40,387
RPS	28.35	26.00	24.22	23.13	21.64	19.62	17.74	36.64%
YoY %	9.04%	7.35%	4.71%	6.89%	10.30%	10.60%	-	-
Horiz. %	159.81%	146.56%	136.53%	130.38%	121.98%	110.60%	100.00%	-
EPS	2.77	2.63	2.36	1.82	1.60	1.60	1.52	49.14%
YoY %	5.32%	11.44%	29.67%	13.75%	0.00%	5.26%	-	-
Horiz. %	182.24%	173.03%	155.26%	119.74%	105.26%	105.26%	100.00%	-
DPS	0.00	0.00	0.00	0.26	0.34	0.51	1.02	-
YoY %	0.00%	0.00%	0.00%	-23.53%	-33.33%	-50.00%	-	-
Horiz. %	0.00%	0.00%	0.00%	25.49%	33.33%	50.00%	100.00%	-
NAPS	0.1427	0.135	0.1282	0.1222	0.1145	0.1128	0.1084	20.09%
YoY %	5.70%	5.30%	4.91%	6.72%	1.51%	4.06%	-	-
Horiz. %	131.64%	124.54%	118.27%	112.73%	105.63%	104.06%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	-
Price	1.93	1.20	0.80	0.82	0.93	1.06	0.90	-
P/RPS	0.58	0.39	0.28	0.30	0.37	0.46	0.43	22.05%
YoY %	48.72%	39.29%	-6.67%	-18.92%	-19.57%	6.98%	-	-
Horiz. %	134.88%	90.70%	65.12%	69.77%	86.05%	106.98%	100.00%	-
P/EPS	5.94	3.90	2.90	3.84	4.97	5.68	5.06	11.27%
YoY %	52.31%	34.48%	-24.48%	-22.74%	-12.50%	12.25%	-	-
Horiz. %	117.39%	77.08%	57.31%	75.89%	98.22%	112.25%	100.00%	-
EY	16.82	25.67	34.50	26.01	20.13	17.60	19.78	-10.23%
YoY %	-34.48%	-25.59%	32.64%	29.21%	14.37%	-11.02%	-	-
Horiz. %	85.04%	129.78%	174.42%	131.50%	101.77%	88.98%	100.00%	-
DY	0.00	0.00	0.00	3.66	4.30	5.66	13.33	-
YoY %	0.00%	0.00%	0.00%	-14.88%	-24.03%	-57.54%	-	-
Horiz. %	0.00%	0.00%	0.00%	27.46%	32.26%	42.46%	100.00%	-
P/NAPS	1.16	0.76	0.53	0.57	0.69	0.80	0.71	38.67%
YoY %	52.63%	43.40%	-7.02%	-17.39%	-13.75%	12.68%	-	-
Horiz. %	163.38%	107.04%	74.65%	80.28%	97.18%	112.68%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Price Multiplier on Announcement Date
Date	26/11/09	28/08/09	28/05/09	27/02/09	27/11/08	29/08/08	27/05/08	-
Price	1.99	1.90	1.53	0.77	0.90	1.07	1.25	-
P/RPS	0.60	0.62	0.54	0.28	0.36	0.47	0.60	0.00%
YoY %	-3.23%	14.81%	92.86%	-22.22%	-23.40%	-21.67%	-	-
Horiz. %	100.00%	103.33%	90.00%	46.67%	60.00%	78.33%	100.00%	-
P/EPS	6.13	6.17	5.54	3.61	4.81	5.73	7.02	-8.63%
YoY %	-0.65%	11.37%	53.46%	-24.95%	-16.06%	-18.38%	-	-
Horiz. %	87.32%	87.89%	78.92%	51.42%	68.52%	81.62%	100.00%	-
EY	16.31	16.21	18.04	27.70	20.80	17.44	14.24	9.46%
YoY %	0.62%	-10.14%	-34.87%	33.17%	19.27%	22.47%	-	-
Horiz. %	114.54%	113.83%	126.69%	194.52%	146.07%	122.47%	100.00%	-
DY	0.00	0.00	0.00	3.90	4.44	5.61	9.60	-
YoY %	0.00%	0.00%	0.00%	-12.16%	-20.86%	-41.56%	-	-
Horiz. %	0.00%	0.00%	0.00%	40.62%	46.25%	58.44%	100.00%	-
P/NAPS	1.19	1.20	1.02	0.54	0.67	0.81	0.98	13.80%
YoY %	-0.83%	17.65%	88.89%	-19.40%	-17.28%	-17.35%	-	-
Horiz. %	121.43%	122.45%	104.08%	55.10%	68.37%	82.65%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos