[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
Latest QR
Upcoming QR
ROHAS's Result
ROHAS's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 134,004 122,886 114,492 109,323 102,302 92,754 83,872 36.62%
PBT 13,466 12,854 11,672 8,806 7,672 7,664 7,304 50.29%
Tax -352 -412 -520 -188 -109 -124 -120 104.78%
NP 13,114 12,442 11,152 8,618 7,562 7,540 7,184 49.30%
-
NP to SH 13,114 12,442 11,152 8,618 7,562 7,540 7,184 49.30%
-
Tax Rate 2.61% 3.21% 4.46% 2.13% 1.42% 1.62% 1.64% -
Total Cost 120,889 110,444 103,340 100,705 94,740 85,214 76,688 35.41%
-
Net Worth 67,458 63,825 60,608 57,771 54,134 53,337 51,256 20.07%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div - - - 1,211 1,615 2,424 4,843 -
Div Payout % - - - 14.06% 21.37% 32.15% 67.42% -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 67,458 63,825 60,608 57,771 54,134 53,337 51,256 20.07%
NOSH 40,394 40,396 40,405 40,399 40,398 40,407 40,359 0.05%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 9.79% 10.12% 9.74% 7.88% 7.39% 8.13% 8.57% -
ROE 19.44% 19.49% 18.40% 14.92% 13.97% 14.14% 14.02% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 331.74 304.20 283.36 270.60 253.23 229.55 207.81 36.55%
EPS 32.47 30.80 27.60 21.33 18.72 18.66 17.80 49.23%
DPS 0.00 0.00 0.00 3.00 4.00 6.00 12.00 -
NAPS 1.67 1.58 1.50 1.43 1.34 1.32 1.27 20.00%
Adjusted Per Share Value based on latest NOSH - 40,387
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 28.35 26.00 24.22 23.13 21.64 19.62 17.74 36.64%
EPS 2.77 2.63 2.36 1.82 1.60 1.60 1.52 49.14%
DPS 0.00 0.00 0.00 0.26 0.34 0.51 1.02 -
NAPS 0.1427 0.135 0.1282 0.1222 0.1145 0.1128 0.1084 20.09%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
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%
P/EPS 5.94 3.90 2.90 3.84 4.97 5.68 5.06 11.27%
EY 16.82 25.67 34.50 26.01 20.13 17.60 19.78 -10.23%
DY 0.00 0.00 0.00 3.66 4.30 5.66 13.33 -
P/NAPS 1.16 0.76 0.53 0.57 0.69 0.80 0.71 38.67%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
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%
P/EPS 6.13 6.17 5.54 3.61 4.81 5.73 7.02 -8.63%
EY 16.31 16.21 18.04 27.70 20.80 17.44 14.24 9.46%
DY 0.00 0.00 0.00 3.90 4.44 5.61 9.60 -
P/NAPS 1.19 1.20 1.02 0.54 0.67 0.81 0.98 13.80%

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