[ROHAS] QoQ Cumulative Quarter Result on 31-Mar-2010 [#1]

Stock
[ROHAS] ROHAS TECNIC BERHAD
Announcement Date
27-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- -72.94%
YoY- 27.4%
Quarter Report
Latest QR
Upcoming QR
ROHAS's Result
ROHAS's Financial Summary
View:
Show?
Cumulative Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 172,734 125,829 80,503 37,547 137,543 100,503 61,443 98.81%
PBT 18,300 12,810 7,695 3,586 13,359 10,100 6,427 100.50%
Tax -2,212 -633 -66 -34 -234 -264 -206 384.61%
NP 16,088 12,177 7,629 3,552 13,125 9,836 6,221 88.08%
-
NP to SH 16,088 12,177 7,629 3,552 13,125 9,836 6,221 88.08%
-
Tax Rate 12.09% 4.94% 0.86% 0.95% 1.75% 2.61% 3.21% -
Total Cost 156,646 113,652 72,874 33,995 124,418 90,667 55,222 100.00%
-
Net Worth 80,402 76,358 71,887 74,353 70,683 67,458 63,825 16.59%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div 8,080 - - - 6,462 - - -
Div Payout % 50.23% - - - 49.24% - - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 80,402 76,358 71,887 74,353 70,683 67,458 63,825 16.59%
NOSH 40,403 40,401 40,386 40,409 40,390 40,394 40,396 0.01%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 9.31% 9.68% 9.48% 9.46% 9.54% 9.79% 10.12% -
ROE 20.01% 15.95% 10.61% 4.78% 18.57% 14.58% 9.75% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 427.53 311.45 199.33 92.92 340.53 248.81 152.10 98.79%
EPS 39.82 30.14 18.89 8.79 32.49 24.35 15.40 88.06%
DPS 20.00 0.00 0.00 0.00 16.00 0.00 0.00 -
NAPS 1.99 1.89 1.78 1.84 1.75 1.67 1.58 16.57%
Adjusted Per Share Value based on latest NOSH - 40,409
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 36.55 26.62 17.03 7.94 29.10 21.26 13.00 98.82%
EPS 3.40 2.58 1.61 0.75 2.78 2.08 1.32 87.58%
DPS 1.71 0.00 0.00 0.00 1.37 0.00 0.00 -
NAPS 0.1701 0.1616 0.1521 0.1573 0.1495 0.1427 0.135 16.60%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 2.55 2.24 2.12 2.23 1.98 1.93 1.20 -
P/RPS 0.60 0.72 1.06 2.40 0.58 0.78 0.79 -16.71%
P/EPS 6.40 7.43 11.22 25.37 6.09 7.93 7.79 -12.24%
EY 15.62 13.46 8.91 3.94 16.41 12.62 12.83 13.97%
DY 7.84 0.00 0.00 0.00 8.08 0.00 0.00 -
P/NAPS 1.28 1.19 1.19 1.21 1.13 1.16 0.76 41.42%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 25/02/11 26/11/10 25/08/10 27/05/10 25/02/10 26/11/09 28/08/09 -
Price 2.77 2.25 2.23 2.17 2.00 1.99 1.90 -
P/RPS 0.65 0.72 1.12 2.34 0.59 0.80 1.25 -35.25%
P/EPS 6.96 7.47 11.81 24.69 6.15 8.17 12.34 -31.66%
EY 14.38 13.40 8.47 4.05 16.25 12.24 8.11 46.34%
DY 7.22 0.00 0.00 0.00 8.00 0.00 0.00 -
P/NAPS 1.39 1.19 1.25 1.18 1.14 1.19 1.20 10.26%

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