[ROHAS] QoQ Annualized Quarter Result on 31-Mar-2009 [#1]

Stock
[ROHAS] ROHAS TECNIC BERHAD
Announcement Date
28-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- 29.4%
YoY- 55.23%
Quarter Report
Latest QR
Upcoming QR
ROHAS's Result
ROHAS's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 137,543 134,004 122,886 114,492 109,323 102,302 92,754 29.94%
PBT 13,359 13,466 12,854 11,672 8,806 7,672 7,664 44.69%
Tax -234 -352 -412 -520 -188 -109 -124 52.53%
NP 13,125 13,114 12,442 11,152 8,618 7,562 7,540 44.55%
-
NP to SH 13,125 13,114 12,442 11,152 8,618 7,562 7,540 44.55%
-
Tax Rate 1.75% 2.61% 3.21% 4.46% 2.13% 1.42% 1.62% -
Total Cost 124,418 120,889 110,444 103,340 100,705 94,740 85,214 28.61%
-
Net Worth 70,683 67,458 63,825 60,608 57,771 54,134 53,337 20.58%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div 6,462 - - - 1,211 1,615 2,424 91.91%
Div Payout % 49.24% - - - 14.06% 21.37% 32.15% -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 70,683 67,458 63,825 60,608 57,771 54,134 53,337 20.58%
NOSH 40,390 40,394 40,396 40,405 40,399 40,398 40,407 -0.02%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 9.54% 9.79% 10.12% 9.74% 7.88% 7.39% 8.13% -
ROE 18.57% 19.44% 19.49% 18.40% 14.92% 13.97% 14.14% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 340.53 331.74 304.20 283.36 270.60 253.23 229.55 29.97%
EPS 32.49 32.47 30.80 27.60 21.33 18.72 18.66 44.58%
DPS 16.00 0.00 0.00 0.00 3.00 4.00 6.00 91.95%
NAPS 1.75 1.67 1.58 1.50 1.43 1.34 1.32 20.62%
Adjusted Per Share Value based on latest NOSH - 40,405
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 29.10 28.35 26.00 24.22 23.13 21.64 19.62 29.96%
EPS 2.78 2.77 2.63 2.36 1.82 1.60 1.60 44.38%
DPS 1.37 0.00 0.00 0.00 0.26 0.34 0.51 92.89%
NAPS 0.1495 0.1427 0.135 0.1282 0.1222 0.1145 0.1128 20.59%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 1.98 1.93 1.20 0.80 0.82 0.93 1.06 -
P/RPS 0.58 0.58 0.39 0.28 0.30 0.37 0.46 16.66%
P/EPS 6.09 5.94 3.90 2.90 3.84 4.97 5.68 4.74%
EY 16.41 16.82 25.67 34.50 26.01 20.13 17.60 -4.54%
DY 8.08 0.00 0.00 0.00 3.66 4.30 5.66 26.70%
P/NAPS 1.13 1.16 0.76 0.53 0.57 0.69 0.80 25.81%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 25/02/10 26/11/09 28/08/09 28/05/09 27/02/09 27/11/08 29/08/08 -
Price 2.00 1.99 1.90 1.53 0.77 0.90 1.07 -
P/RPS 0.59 0.60 0.62 0.54 0.28 0.36 0.47 16.32%
P/EPS 6.15 6.13 6.17 5.54 3.61 4.81 5.73 4.81%
EY 16.25 16.31 16.21 18.04 27.70 20.80 17.44 -4.59%
DY 8.00 0.00 0.00 0.00 3.90 4.44 5.61 26.61%
P/NAPS 1.14 1.19 1.20 1.02 0.54 0.67 0.81 25.50%

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