[ROHAS] QoQ Cumulative Quarter Result on 31-Dec-2010 [#4]

Stock
[ROHAS] ROHAS TECNIC BERHAD
Announcement Date
25-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- 32.12%
YoY- 22.58%
Quarter Report
Latest QR
Upcoming QR
ROHAS's Result
ROHAS's Financial Summary
View:
Show?
Cumulative Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 162,245 108,646 52,430 172,734 125,829 80,503 37,547 165.05%
PBT 19,769 12,010 4,730 18,300 12,810 7,695 3,586 211.74%
Tax -1,988 -928 -254 -2,212 -633 -66 -34 1402.73%
NP 17,781 11,082 4,476 16,088 12,177 7,629 3,552 192.34%
-
NP to SH 17,781 11,082 4,476 16,088 12,177 7,629 3,552 192.34%
-
Tax Rate 10.06% 7.73% 5.37% 12.09% 4.94% 0.86% 0.95% -
Total Cost 144,464 97,564 47,954 156,646 113,652 72,874 33,995 162.12%
-
Net Worth 90,076 83,226 84,833 80,402 76,358 71,887 74,353 13.62%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - - 4,039 8,080 - - - -
Div Payout % - - 90.25% 50.23% - - - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 90,076 83,226 84,833 80,402 76,358 71,887 74,353 13.62%
NOSH 40,393 40,401 40,397 40,403 40,401 40,386 40,409 -0.02%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 10.96% 10.20% 8.54% 9.31% 9.68% 9.48% 9.46% -
ROE 19.74% 13.32% 5.28% 20.01% 15.95% 10.61% 4.78% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 401.67 268.92 129.79 427.53 311.45 199.33 92.92 165.12%
EPS 44.02 27.43 11.08 39.82 30.14 18.89 8.79 192.42%
DPS 0.00 0.00 10.00 20.00 0.00 0.00 0.00 -
NAPS 2.23 2.06 2.10 1.99 1.89 1.78 1.84 13.65%
Adjusted Per Share Value based on latest NOSH - 40,407
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 34.33 22.99 11.09 36.55 26.62 17.03 7.94 165.16%
EPS 3.76 2.34 0.95 3.40 2.58 1.61 0.75 192.63%
DPS 0.00 0.00 0.85 1.71 0.00 0.00 0.00 -
NAPS 0.1906 0.1761 0.1795 0.1701 0.1616 0.1521 0.1573 13.64%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 2.49 2.53 2.53 2.55 2.24 2.12 2.23 -
P/RPS 0.62 0.94 1.95 0.60 0.72 1.06 2.40 -59.40%
P/EPS 5.66 9.22 22.83 6.40 7.43 11.22 25.37 -63.18%
EY 17.68 10.84 4.38 15.62 13.46 8.91 3.94 171.80%
DY 0.00 0.00 3.95 7.84 0.00 0.00 0.00 -
P/NAPS 1.12 1.23 1.20 1.28 1.19 1.19 1.21 -5.01%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/11/11 25/08/11 27/05/11 25/02/11 26/11/10 25/08/10 27/05/10 -
Price 2.80 2.48 2.56 2.77 2.25 2.23 2.17 -
P/RPS 0.70 0.92 1.97 0.65 0.72 1.12 2.34 -55.23%
P/EPS 6.36 9.04 23.10 6.96 7.47 11.81 24.69 -59.48%
EY 15.72 11.06 4.33 14.38 13.40 8.47 4.05 146.77%
DY 0.00 0.00 3.91 7.22 0.00 0.00 0.00 -
P/NAPS 1.26 1.20 1.22 1.39 1.19 1.25 1.18 4.46%

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