[ROHAS] QoQ Quarter Result on 30-Sep-2013 [#3]

Stock
[ROHAS] ROHAS TECNIC BERHAD
Announcement Date
21-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- -21.6%
YoY- -34.43%
Quarter Report
Latest QR
Upcoming QR
ROHAS's Result
ROHAS's Financial Summary
View:
Show?
Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 76,961 71,727 64,911 50,735 51,185 46,361 57,360 21.71%
PBT 7,664 5,527 4,528 4,741 4,952 4,730 6,827 8.03%
Tax -1,564 -1,276 -887 -1,579 -919 -824 -2,381 -24.49%
NP 6,100 4,251 3,641 3,162 4,033 3,906 4,446 23.54%
-
NP to SH 6,100 4,251 3,641 3,162 4,033 3,906 4,446 23.54%
-
Tax Rate 20.41% 23.09% 19.59% 33.31% 18.56% 17.42% 34.88% -
Total Cost 70,861 67,476 61,270 47,573 47,152 42,455 52,914 21.55%
-
Net Worth 122,807 116,781 112,310 108,630 107,896 103,809 99,764 14.90%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - 2,019 - - - 2,019 -
Div Payout % - - 55.48% - - - 45.42% -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 122,807 116,781 112,310 108,630 107,896 103,809 99,764 14.90%
NOSH 40,397 40,408 40,399 40,383 40,410 40,392 40,390 0.01%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 7.93% 5.93% 5.61% 6.23% 7.88% 8.43% 7.75% -
ROE 4.97% 3.64% 3.24% 2.91% 3.74% 3.76% 4.46% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 190.51 177.50 160.67 125.63 126.66 114.77 142.01 21.70%
EPS 15.10 10.52 9.01 7.83 9.98 9.67 11.01 23.51%
DPS 0.00 0.00 5.00 0.00 0.00 0.00 5.00 -
NAPS 3.04 2.89 2.78 2.69 2.67 2.57 2.47 14.89%
Adjusted Per Share Value based on latest NOSH - 40,383
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 16.28 15.18 13.73 10.73 10.83 9.81 12.14 21.67%
EPS 1.29 0.90 0.77 0.67 0.85 0.83 0.94 23.56%
DPS 0.00 0.00 0.43 0.00 0.00 0.00 0.43 -
NAPS 0.2598 0.2471 0.2376 0.2298 0.2283 0.2196 0.2111 14.88%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 3.45 3.15 2.97 3.07 3.20 3.16 3.18 -
P/RPS 0.00 1.77 1.85 2.44 2.53 2.75 2.24 -
P/EPS 22.85 29.94 32.95 39.21 32.06 32.68 28.89 -14.51%
EY 4.38 3.34 3.03 2.55 3.12 3.06 3.46 17.07%
DY 0.00 0.00 1.68 0.00 0.00 0.00 1.57 -
P/NAPS 1.13 1.09 1.07 1.14 1.20 1.23 1.29 -8.47%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 28/08/14 20/05/14 24/02/14 21/11/13 30/08/13 28/05/13 26/02/13 -
Price 4.00 3.02 3.05 3.08 3.00 3.25 3.12 -
P/RPS 0.00 1.70 1.90 2.45 2.37 2.83 2.20 -
P/EPS 26.49 28.71 33.84 39.34 30.06 33.61 28.34 -4.41%
EY 3.78 3.48 2.95 2.54 3.33 2.98 3.53 4.68%
DY 0.00 0.00 1.64 0.00 0.00 0.00 1.60 -
P/NAPS 1.32 1.04 1.10 1.14 1.12 1.26 1.26 3.15%

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