[ROHAS] QoQ Annualized Quarter Result on 31-Dec-2011 [#4]

Stock
[ROHAS] ROHAS TECNIC BERHAD
Announcement Date
29-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- -15.09%
YoY- 25.12%
Quarter Report
Latest QR
Upcoming QR
ROHAS's Result
ROHAS's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 182,125 169,528 170,392 209,879 216,326 217,292 209,720 -8.95%
PBT 20,998 18,384 18,448 24,193 26,358 24,020 18,920 7.17%
Tax -3,733 -2,130 -2,572 -4,063 -2,650 -1,856 -1,016 137.54%
NP 17,265 16,254 15,876 20,130 23,708 22,164 17,904 -2.38%
-
NP to SH 17,265 16,254 15,876 20,130 23,708 22,164 17,904 -2.38%
-
Tax Rate 17.78% 11.59% 13.94% 16.79% 10.05% 7.73% 5.37% -
Total Cost 164,860 153,274 154,516 189,749 192,618 195,128 191,816 -9.57%
-
Net Worth 95,349 1,176,917 96,597 92,509 90,076 83,226 84,833 8.07%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div - - - 10,099 - - 16,158 -
Div Payout % - - - 50.17% - - 90.25% -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 95,349 1,176,917 96,597 92,509 90,076 83,226 84,833 8.07%
NOSH 40,402 472,657 40,417 40,397 40,393 40,401 40,397 0.00%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 9.48% 9.59% 9.32% 9.59% 10.96% 10.20% 8.54% -
ROE 18.11% 1.38% 16.44% 21.76% 26.32% 26.63% 21.10% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 450.78 35.87 421.58 519.54 535.55 537.84 519.15 -8.96%
EPS 42.73 40.24 39.28 49.83 58.69 54.86 44.32 -2.39%
DPS 0.00 0.00 0.00 25.00 0.00 0.00 40.00 -
NAPS 2.36 2.49 2.39 2.29 2.23 2.06 2.10 8.06%
Adjusted Per Share Value based on latest NOSH - 40,430
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 38.53 35.87 36.05 44.40 45.77 45.97 44.37 -8.95%
EPS 3.65 40.24 3.36 4.26 5.02 4.69 3.79 -2.47%
DPS 0.00 0.00 0.00 2.14 0.00 0.00 3.42 -
NAPS 0.2017 2.49 0.2044 0.1957 0.1906 0.1761 0.1795 8.06%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 3.31 3.94 3.95 3.47 2.49 2.53 2.53 -
P/RPS 0.73 10.99 0.94 0.67 0.46 0.47 0.49 30.34%
P/EPS 7.75 114.57 10.06 6.96 4.24 4.61 5.71 22.51%
EY 12.91 0.87 9.94 14.36 23.57 21.68 17.52 -18.37%
DY 0.00 0.00 0.00 7.20 0.00 0.00 15.81 -
P/NAPS 1.40 1.58 1.65 1.52 1.12 1.23 1.20 10.79%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/11/12 27/08/12 30/05/12 29/02/12 30/11/11 25/08/11 27/05/11 -
Price 3.40 3.46 3.88 4.01 2.80 2.48 2.56 -
P/RPS 0.75 9.65 0.92 0.77 0.52 0.46 0.49 32.71%
P/EPS 7.96 100.61 9.88 8.05 4.77 4.52 5.78 23.70%
EY 12.57 0.99 10.12 12.43 20.96 22.12 17.31 -19.16%
DY 0.00 0.00 0.00 6.23 0.00 0.00 15.63 -
P/NAPS 1.44 1.39 1.62 1.75 1.26 1.20 1.22 11.65%

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