[ROHAS] QoQ Annualized Quarter Result on 31-Mar-2014 [#1]

Stock
[ROHAS] ROHAS TECNIC BERHAD
Announcement Date
20-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- 15.34%
YoY- 8.83%
Quarter Report
Latest QR
Upcoming QR
ROHAS's Result
ROHAS's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 282,826 287,682 297,376 286,908 213,192 197,708 195,092 28.00%
PBT 26,210 26,686 26,382 22,108 18,951 19,230 19,364 22.29%
Tax -6,738 -6,304 -5,680 -5,104 -4,209 -4,429 -3,486 54.98%
NP 19,472 20,382 20,702 17,004 14,742 14,801 15,878 14.52%
-
NP to SH 19,472 20,382 20,702 17,004 14,742 14,801 15,878 14.52%
-
Tax Rate 25.71% 23.62% 21.53% 23.09% 22.21% 23.03% 18.00% -
Total Cost 263,354 267,300 276,674 269,904 198,450 182,906 179,214 29.16%
-
Net Worth 130,082 125,641 122,822 116,781 112,304 108,666 107,873 13.25%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div - - - - 2,019 - - -
Div Payout % - - - - 13.70% - - -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 130,082 125,641 122,822 116,781 112,304 108,666 107,873 13.25%
NOSH 40,398 40,399 40,402 40,408 40,397 40,396 40,402 -0.00%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 6.88% 7.09% 6.96% 5.93% 6.91% 7.49% 8.14% -
ROE 14.97% 16.22% 16.86% 14.56% 13.13% 13.62% 14.72% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 700.09 712.10 736.04 710.01 527.74 489.42 482.88 28.01%
EPS 48.20 50.45 51.24 42.08 36.49 36.64 39.30 14.53%
DPS 0.00 0.00 0.00 0.00 5.00 0.00 0.00 -
NAPS 3.22 3.11 3.04 2.89 2.78 2.69 2.67 13.26%
Adjusted Per Share Value based on latest NOSH - 40,408
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 59.84 60.86 62.92 60.70 45.10 41.83 41.28 27.99%
EPS 4.12 4.31 4.38 3.60 3.12 3.13 3.36 14.51%
DPS 0.00 0.00 0.00 0.00 0.43 0.00 0.00 -
NAPS 0.2752 0.2658 0.2599 0.2471 0.2376 0.2299 0.2282 13.25%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 5.16 5.08 3.45 3.15 2.97 3.07 3.20 -
P/RPS 0.00 0.00 0.00 0.44 0.56 0.63 0.66 -
P/EPS 10.57 10.07 6.73 7.49 8.14 8.38 8.14 18.96%
EY 9.46 9.93 14.85 13.36 12.29 11.93 12.28 -15.92%
DY 0.00 0.00 0.00 0.00 1.68 0.00 0.00 -
P/NAPS 4.78 1.63 1.13 1.09 1.07 1.14 1.20 150.65%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 16/02/15 21/11/14 28/08/14 20/05/14 24/02/14 21/11/13 30/08/13 -
Price 5.94 5.12 4.00 3.02 3.05 3.08 3.00 -
P/RPS 0.00 0.00 0.00 0.43 0.58 0.63 0.62 -
P/EPS 12.17 10.15 7.81 7.18 8.36 8.41 7.63 36.39%
EY 8.22 9.85 12.81 13.93 11.96 11.90 13.10 -26.64%
DY 0.00 0.00 0.00 0.00 1.64 0.00 0.00 -
P/NAPS 5.50 1.65 1.32 1.04 1.10 1.14 1.12 188.07%

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