[ROHAS] QoQ Annualized Quarter Result on 31-Mar-2011 [#1]

Stock
[ROHAS] ROHAS TECNIC BERHAD
Announcement Date
27-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- 11.29%
YoY- 26.01%
Quarter Report
Latest QR
Upcoming QR
ROHAS's Result
ROHAS's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 209,879 216,326 217,292 209,720 172,734 167,772 161,006 19.27%
PBT 24,193 26,358 24,020 18,920 18,300 17,080 15,390 35.08%
Tax -4,063 -2,650 -1,856 -1,016 -2,212 -844 -132 876.04%
NP 20,130 23,708 22,164 17,904 16,088 16,236 15,258 20.22%
-
NP to SH 20,130 23,708 22,164 17,904 16,088 16,236 15,258 20.22%
-
Tax Rate 16.79% 10.05% 7.73% 5.37% 12.09% 4.94% 0.86% -
Total Cost 189,749 192,618 195,128 191,816 156,646 151,536 145,748 19.17%
-
Net Worth 92,509 90,076 83,226 84,833 80,402 76,358 71,887 18.25%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div 10,099 - - 16,158 8,080 - - -
Div Payout % 50.17% - - 90.25% 50.23% - - -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 92,509 90,076 83,226 84,833 80,402 76,358 71,887 18.25%
NOSH 40,397 40,393 40,401 40,397 40,403 40,401 40,386 0.01%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 9.59% 10.96% 10.20% 8.54% 9.31% 9.68% 9.48% -
ROE 21.76% 26.32% 26.63% 21.10% 20.01% 21.26% 21.22% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 519.54 535.55 537.84 519.15 427.53 415.26 398.66 19.25%
EPS 49.83 58.69 54.86 44.32 39.82 40.19 37.78 20.20%
DPS 25.00 0.00 0.00 40.00 20.00 0.00 0.00 -
NAPS 2.29 2.23 2.06 2.10 1.99 1.89 1.78 18.23%
Adjusted Per Share Value based on latest NOSH - 40,397
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 44.40 45.77 45.97 44.37 36.55 35.50 34.06 19.27%
EPS 4.26 5.02 4.69 3.79 3.40 3.44 3.23 20.20%
DPS 2.14 0.00 0.00 3.42 1.71 0.00 0.00 -
NAPS 0.1957 0.1906 0.1761 0.1795 0.1701 0.1616 0.1521 18.24%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 3.47 2.49 2.53 2.53 2.55 2.24 2.12 -
P/RPS 0.67 0.46 0.47 0.49 0.60 0.54 0.53 16.86%
P/EPS 6.96 4.24 4.61 5.71 6.40 5.57 5.61 15.41%
EY 14.36 23.57 21.68 17.52 15.62 17.94 17.82 -13.36%
DY 7.20 0.00 0.00 15.81 7.84 0.00 0.00 -
P/NAPS 1.52 1.12 1.23 1.20 1.28 1.19 1.19 17.67%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 29/02/12 30/11/11 25/08/11 27/05/11 25/02/11 26/11/10 25/08/10 -
Price 4.01 2.80 2.48 2.56 2.77 2.25 2.23 -
P/RPS 0.77 0.52 0.46 0.49 0.65 0.54 0.56 23.58%
P/EPS 8.05 4.77 4.52 5.78 6.96 5.60 5.90 22.94%
EY 12.43 20.96 22.12 17.31 14.38 17.86 16.94 -18.60%
DY 6.23 0.00 0.00 15.63 7.22 0.00 0.00 -
P/NAPS 1.75 1.26 1.20 1.22 1.39 1.19 1.25 25.06%

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