[ROHAS] QoQ Annualized Quarter Result on 31-Dec-2010 [#4]

Stock
[ROHAS] ROHAS TECNIC BERHAD
Announcement Date
25-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- -0.91%
YoY- 22.58%
Quarter Report
Latest QR
Upcoming QR
ROHAS's Result
ROHAS's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 216,326 217,292 209,720 172,734 167,772 161,006 150,188 27.51%
PBT 26,358 24,020 18,920 18,300 17,080 15,390 14,344 49.96%
Tax -2,650 -1,856 -1,016 -2,212 -844 -132 -136 622.80%
NP 23,708 22,164 17,904 16,088 16,236 15,258 14,208 40.63%
-
NP to SH 23,708 22,164 17,904 16,088 16,236 15,258 14,208 40.63%
-
Tax Rate 10.05% 7.73% 5.37% 12.09% 4.94% 0.86% 0.95% -
Total Cost 192,618 195,128 191,816 156,646 151,536 145,748 135,980 26.10%
-
Net Worth 90,076 83,226 84,833 80,402 76,358 71,887 74,353 13.62%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - - 16,158 8,080 - - - -
Div Payout % - - 90.25% 50.23% - - - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 90,076 83,226 84,833 80,402 76,358 71,887 74,353 13.62%
NOSH 40,393 40,401 40,397 40,403 40,401 40,386 40,409 -0.02%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 10.96% 10.20% 8.54% 9.31% 9.68% 9.48% 9.46% -
ROE 26.32% 26.63% 21.10% 20.01% 21.26% 21.22% 19.11% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 535.55 537.84 519.15 427.53 415.26 398.66 371.66 27.54%
EPS 58.69 54.86 44.32 39.82 40.19 37.78 35.16 40.67%
DPS 0.00 0.00 40.00 20.00 0.00 0.00 0.00 -
NAPS 2.23 2.06 2.10 1.99 1.89 1.78 1.84 13.65%
Adjusted Per Share Value based on latest NOSH - 40,407
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 45.77 45.97 44.37 36.55 35.50 34.06 31.78 27.50%
EPS 5.02 4.69 3.79 3.40 3.44 3.23 3.01 40.59%
DPS 0.00 0.00 3.42 1.71 0.00 0.00 0.00 -
NAPS 0.1906 0.1761 0.1795 0.1701 0.1616 0.1521 0.1573 13.64%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 2.49 2.53 2.53 2.55 2.24 2.12 2.23 -
P/RPS 0.46 0.47 0.49 0.60 0.54 0.53 0.60 -16.21%
P/EPS 4.24 4.61 5.71 6.40 5.57 5.61 6.34 -23.50%
EY 23.57 21.68 17.52 15.62 17.94 17.82 15.77 30.69%
DY 0.00 0.00 15.81 7.84 0.00 0.00 0.00 -
P/NAPS 1.12 1.23 1.20 1.28 1.19 1.19 1.21 -5.01%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/11/11 25/08/11 27/05/11 25/02/11 26/11/10 25/08/10 27/05/10 -
Price 2.80 2.48 2.56 2.77 2.25 2.23 2.17 -
P/RPS 0.52 0.46 0.49 0.65 0.54 0.56 0.58 -7.01%
P/EPS 4.77 4.52 5.78 6.96 5.60 5.90 6.17 -15.75%
EY 20.96 22.12 17.31 14.38 17.86 16.94 16.20 18.71%
DY 0.00 0.00 15.63 7.22 0.00 0.00 0.00 -
P/NAPS 1.26 1.20 1.22 1.39 1.19 1.25 1.18 4.46%

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