[ROHAS] QoQ Cumulative Quarter Result on 30-Sep-2011 [#3]

Stock
[ROHAS] ROHAS TECNIC BERHAD
Announcement Date
30-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- 60.45%
YoY- 46.02%
Quarter Report
Latest QR
Upcoming QR
ROHAS's Result
ROHAS's Financial Summary
View:
Show?
Cumulative Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 84,764 42,598 209,879 162,245 108,646 52,430 172,734 -37.81%
PBT 9,192 4,612 24,193 19,769 12,010 4,730 18,300 -36.83%
Tax -1,065 -643 -4,063 -1,988 -928 -254 -2,212 -38.59%
NP 8,127 3,969 20,130 17,781 11,082 4,476 16,088 -36.59%
-
NP to SH 8,127 3,969 20,130 17,781 11,082 4,476 16,088 -36.59%
-
Tax Rate 11.59% 13.94% 16.79% 10.06% 7.73% 5.37% 12.09% -
Total Cost 76,637 38,629 189,749 144,464 97,564 47,954 156,646 -37.93%
-
Net Worth 1,176,917 96,597 92,509 90,076 83,226 84,833 80,402 499.37%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div - - 10,099 - - 4,039 8,080 -
Div Payout % - - 50.17% - - 90.25% 50.23% -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 1,176,917 96,597 92,509 90,076 83,226 84,833 80,402 499.37%
NOSH 472,657 40,417 40,397 40,393 40,401 40,397 40,403 416.10%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 9.59% 9.32% 9.59% 10.96% 10.20% 8.54% 9.31% -
ROE 0.69% 4.11% 21.76% 19.74% 13.32% 5.28% 20.01% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 17.93 105.39 519.54 401.67 268.92 129.79 427.53 -87.95%
EPS 20.12 9.82 49.83 44.02 27.43 11.08 39.82 -36.58%
DPS 0.00 0.00 25.00 0.00 0.00 10.00 20.00 -
NAPS 2.49 2.39 2.29 2.23 2.06 2.10 1.99 16.13%
Adjusted Per Share Value based on latest NOSH - 40,404
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 17.93 9.01 44.40 34.33 22.99 11.09 36.55 -37.82%
EPS 20.12 0.84 4.26 3.76 2.34 0.95 3.40 227.51%
DPS 0.00 0.00 2.14 0.00 0.00 0.85 1.71 -
NAPS 2.49 0.2044 0.1957 0.1906 0.1761 0.1795 0.1701 499.38%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 3.94 3.95 3.47 2.49 2.53 2.53 2.55 -
P/RPS 21.97 3.75 0.67 0.62 0.94 1.95 0.60 1005.10%
P/EPS 229.15 40.22 6.96 5.66 9.22 22.83 6.40 988.69%
EY 0.44 2.49 14.36 17.68 10.84 4.38 15.62 -90.76%
DY 0.00 0.00 7.20 0.00 0.00 3.95 7.84 -
P/NAPS 1.58 1.65 1.52 1.12 1.23 1.20 1.28 15.08%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 27/08/12 30/05/12 29/02/12 30/11/11 25/08/11 27/05/11 25/02/11 -
Price 3.46 3.88 4.01 2.80 2.48 2.56 2.77 -
P/RPS 19.29 3.68 0.77 0.70 0.92 1.97 0.65 860.52%
P/EPS 201.23 39.51 8.05 6.36 9.04 23.10 6.96 843.94%
EY 0.50 2.53 12.43 15.72 11.06 4.33 14.38 -89.36%
DY 0.00 0.00 6.23 0.00 0.00 3.91 7.22 -
P/NAPS 1.39 1.62 1.75 1.26 1.20 1.22 1.39 0.00%

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