[ROHAS] QoQ Cumulative Quarter Result on 30-Sep-2012 [#3]

Stock
[ROHAS] ROHAS TECNIC BERHAD
Announcement Date
28-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 59.33%
YoY- -27.18%
Quarter Report
Latest QR
Upcoming QR
ROHAS's Result
ROHAS's Financial Summary
View:
Show?
Cumulative Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 97,546 46,361 193,954 136,594 84,764 42,598 209,879 -40.02%
PBT 9,682 4,730 22,576 15,749 9,192 4,612 24,193 -45.72%
Tax -1,743 -824 -5,181 -2,800 -1,065 -643 -4,063 -43.14%
NP 7,939 3,906 17,395 12,949 8,127 3,969 20,130 -46.25%
-
NP to SH 7,939 3,906 17,395 12,949 8,127 3,969 20,130 -46.25%
-
Tax Rate 18.00% 17.42% 22.95% 17.78% 11.59% 13.94% 16.79% -
Total Cost 89,607 42,455 176,559 123,645 76,637 38,629 189,749 -39.38%
-
Net Worth 107,873 103,809 99,786 95,349 1,176,917 96,597 92,509 10.79%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - 2,019 - - - 10,099 -
Div Payout % - - 11.61% - - - 50.17% -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 107,873 103,809 99,786 95,349 1,176,917 96,597 92,509 10.79%
NOSH 40,402 40,392 40,399 40,402 472,657 40,417 40,397 0.00%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 8.14% 8.43% 8.97% 9.48% 9.59% 9.32% 9.59% -
ROE 7.36% 3.76% 17.43% 13.58% 0.69% 4.11% 21.76% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 241.44 114.77 480.09 338.08 17.93 105.39 519.54 -40.03%
EPS 19.65 9.67 43.06 32.05 20.12 9.82 49.83 -46.25%
DPS 0.00 0.00 5.00 0.00 0.00 0.00 25.00 -
NAPS 2.67 2.57 2.47 2.36 2.49 2.39 2.29 10.78%
Adjusted Per Share Value based on latest NOSH - 40,385
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 20.64 9.81 41.03 28.90 17.93 9.01 44.40 -40.01%
EPS 1.68 0.83 3.68 2.74 20.12 0.84 4.26 -46.25%
DPS 0.00 0.00 0.43 0.00 0.00 0.00 2.14 -
NAPS 0.2282 0.2196 0.2111 0.2017 2.49 0.2044 0.1957 10.79%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 3.20 3.16 3.18 3.31 3.94 3.95 3.47 -
P/RPS 1.33 2.75 0.66 0.98 21.97 3.75 0.67 58.01%
P/EPS 16.28 32.68 7.39 10.33 229.15 40.22 6.96 76.30%
EY 6.14 3.06 13.54 9.68 0.44 2.49 14.36 -43.27%
DY 0.00 0.00 1.57 0.00 0.00 0.00 7.20 -
P/NAPS 1.20 1.23 1.29 1.40 1.58 1.65 1.52 -14.59%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 30/08/13 28/05/13 26/02/13 28/11/12 27/08/12 30/05/12 29/02/12 -
Price 3.00 3.25 3.12 3.40 3.46 3.88 4.01 -
P/RPS 1.24 2.83 0.65 1.01 19.29 3.68 0.77 37.42%
P/EPS 15.27 33.61 7.25 10.61 201.23 39.51 8.05 53.29%
EY 6.55 2.98 13.80 9.43 0.50 2.53 12.43 -34.78%
DY 0.00 0.00 1.60 0.00 0.00 0.00 6.23 -
P/NAPS 1.12 1.26 1.26 1.44 1.39 1.62 1.75 -25.75%

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