[ROHAS] QoQ Cumulative Quarter Result on 30-Sep-2009 [#3]

Stock
[ROHAS] ROHAS TECNIC BERHAD
Announcement Date
26-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 58.11%
YoY- 73.41%
Quarter Report
Latest QR
Upcoming QR
ROHAS's Result
ROHAS's Financial Summary
View:
Show?
Cumulative Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 80,503 37,547 137,543 100,503 61,443 28,623 109,323 -18.50%
PBT 7,695 3,586 13,359 10,100 6,427 2,918 8,806 -8.62%
Tax -66 -34 -234 -264 -206 -130 -188 -50.33%
NP 7,629 3,552 13,125 9,836 6,221 2,788 8,618 -7.82%
-
NP to SH 7,629 3,552 13,125 9,836 6,221 2,788 8,618 -7.82%
-
Tax Rate 0.86% 0.95% 1.75% 2.61% 3.21% 4.46% 2.13% -
Total Cost 72,874 33,995 124,418 90,667 55,222 25,835 100,705 -19.44%
-
Net Worth 71,887 74,353 70,683 67,458 63,825 60,608 57,771 15.73%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div - - 6,462 - - - 1,211 -
Div Payout % - - 49.24% - - - 14.06% -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 71,887 74,353 70,683 67,458 63,825 60,608 57,771 15.73%
NOSH 40,386 40,409 40,390 40,394 40,396 40,405 40,399 -0.02%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 9.48% 9.46% 9.54% 9.79% 10.12% 9.74% 7.88% -
ROE 10.61% 4.78% 18.57% 14.58% 9.75% 4.60% 14.92% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 199.33 92.92 340.53 248.81 152.10 70.84 270.60 -18.48%
EPS 18.89 8.79 32.49 24.35 15.40 6.90 21.33 -7.80%
DPS 0.00 0.00 16.00 0.00 0.00 0.00 3.00 -
NAPS 1.78 1.84 1.75 1.67 1.58 1.50 1.43 15.76%
Adjusted Per Share Value based on latest NOSH - 40,391
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 17.03 7.94 29.10 21.26 13.00 6.06 23.13 -18.50%
EPS 1.61 0.75 2.78 2.08 1.32 0.59 1.82 -7.86%
DPS 0.00 0.00 1.37 0.00 0.00 0.00 0.26 -
NAPS 0.1521 0.1573 0.1495 0.1427 0.135 0.1282 0.1222 15.75%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 2.12 2.23 1.98 1.93 1.20 0.80 0.82 -
P/RPS 1.06 2.40 0.58 0.78 0.79 1.13 0.30 132.52%
P/EPS 11.22 25.37 6.09 7.93 7.79 11.59 3.84 104.78%
EY 8.91 3.94 16.41 12.62 12.83 8.63 26.01 -51.13%
DY 0.00 0.00 8.08 0.00 0.00 0.00 3.66 -
P/NAPS 1.19 1.21 1.13 1.16 0.76 0.53 0.57 63.56%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 25/08/10 27/05/10 25/02/10 26/11/09 28/08/09 28/05/09 27/02/09 -
Price 2.23 2.17 2.00 1.99 1.90 1.53 0.77 -
P/RPS 1.12 2.34 0.59 0.80 1.25 2.16 0.28 152.62%
P/EPS 11.81 24.69 6.15 8.17 12.34 22.17 3.61 120.85%
EY 8.47 4.05 16.25 12.24 8.11 4.51 27.70 -54.71%
DY 0.00 0.00 8.00 0.00 0.00 0.00 3.90 -
P/NAPS 1.25 1.18 1.14 1.19 1.20 1.02 0.54 75.25%

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