[ROHAS] QoQ Cumulative Quarter Result on 31-Dec-2009 [#4]

Stock
[ROHAS] ROHAS TECNIC BERHAD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 33.44%
YoY- 52.3%
Quarter Report
Latest QR
Upcoming QR
ROHAS's Result
ROHAS's Financial Summary
View:
Show?
Cumulative Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 125,829 80,503 37,547 137,543 100,503 61,443 28,623 168.11%
PBT 12,810 7,695 3,586 13,359 10,100 6,427 2,918 167.86%
Tax -633 -66 -34 -234 -264 -206 -130 187.00%
NP 12,177 7,629 3,552 13,125 9,836 6,221 2,788 166.95%
-
NP to SH 12,177 7,629 3,552 13,125 9,836 6,221 2,788 166.95%
-
Tax Rate 4.94% 0.86% 0.95% 1.75% 2.61% 3.21% 4.46% -
Total Cost 113,652 72,874 33,995 124,418 90,667 55,222 25,835 168.23%
-
Net Worth 76,358 71,887 74,353 70,683 67,458 63,825 60,608 16.63%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - - 6,462 - - - -
Div Payout % - - - 49.24% - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 76,358 71,887 74,353 70,683 67,458 63,825 60,608 16.63%
NOSH 40,401 40,386 40,409 40,390 40,394 40,396 40,405 -0.00%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 9.68% 9.48% 9.46% 9.54% 9.79% 10.12% 9.74% -
ROE 15.95% 10.61% 4.78% 18.57% 14.58% 9.75% 4.60% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 311.45 199.33 92.92 340.53 248.81 152.10 70.84 168.13%
EPS 30.14 18.89 8.79 32.49 24.35 15.40 6.90 166.97%
DPS 0.00 0.00 0.00 16.00 0.00 0.00 0.00 -
NAPS 1.89 1.78 1.84 1.75 1.67 1.58 1.50 16.64%
Adjusted Per Share Value based on latest NOSH - 40,378
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 26.62 17.03 7.94 29.10 21.26 13.00 6.06 167.97%
EPS 2.58 1.61 0.75 2.78 2.08 1.32 0.59 167.17%
DPS 0.00 0.00 0.00 1.37 0.00 0.00 0.00 -
NAPS 0.1616 0.1521 0.1573 0.1495 0.1427 0.135 0.1282 16.67%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 2.24 2.12 2.23 1.98 1.93 1.20 0.80 -
P/RPS 0.72 1.06 2.40 0.58 0.78 0.79 1.13 -25.93%
P/EPS 7.43 11.22 25.37 6.09 7.93 7.79 11.59 -25.63%
EY 13.46 8.91 3.94 16.41 12.62 12.83 8.63 34.45%
DY 0.00 0.00 0.00 8.08 0.00 0.00 0.00 -
P/NAPS 1.19 1.19 1.21 1.13 1.16 0.76 0.53 71.38%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 26/11/10 25/08/10 27/05/10 25/02/10 26/11/09 28/08/09 28/05/09 -
Price 2.25 2.23 2.17 2.00 1.99 1.90 1.53 -
P/RPS 0.72 1.12 2.34 0.59 0.80 1.25 2.16 -51.89%
P/EPS 7.47 11.81 24.69 6.15 8.17 12.34 22.17 -51.54%
EY 13.40 8.47 4.05 16.25 12.24 8.11 4.51 106.53%
DY 0.00 0.00 0.00 8.00 0.00 0.00 0.00 -
P/NAPS 1.19 1.25 1.18 1.14 1.19 1.20 1.02 10.81%

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