[ROHAS] QoQ 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- -17.46%
YoY- 6.0%
Quarter Report
Latest QR
Upcoming QR
ROHAS's Result
ROHAS's Financial Summary
View:
Show?
Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 45,326 42,956 37,547 37,040 39,060 32,820 28,623 35.82%
PBT 5,115 4,109 3,586 3,064 3,673 3,508 2,918 45.33%
Tax -567 -32 -34 -80 -58 -76 -130 166.70%
NP 4,548 4,077 3,552 2,984 3,615 3,432 2,788 38.53%
-
NP to SH 4,548 4,077 3,552 2,984 3,615 3,432 2,788 38.53%
-
Tax Rate 11.09% 0.78% 0.95% 2.61% 1.58% 2.17% 4.46% -
Total Cost 40,778 38,879 33,995 34,056 35,445 29,388 25,835 35.52%
-
Net Worth 76,338 71,923 74,353 70,259 67,453 63,794 60,608 16.61%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - - 6,460 - - - -
Div Payout % - - - 216.51% - - - -
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 76,338 71,923 74,353 70,259 67,453 63,794 60,608 16.61%
NOSH 40,390 40,406 40,409 40,378 40,391 40,376 40,405 -0.02%
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 10.03% 9.49% 9.46% 8.06% 9.25% 10.46% 9.74% -
ROE 5.96% 5.67% 4.78% 4.25% 5.36% 5.38% 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 112.22 106.31 92.92 91.73 96.70 81.28 70.84 35.85%
EPS 11.26 10.09 8.79 7.39 8.95 8.50 6.90 38.56%
DPS 0.00 0.00 0.00 16.00 0.00 0.00 0.00 -
NAPS 1.89 1.78 1.84 1.74 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 9.59 9.09 7.94 7.84 8.26 6.94 6.06 35.76%
EPS 0.96 0.86 0.75 0.63 0.76 0.73 0.59 38.29%
DPS 0.00 0.00 0.00 1.37 0.00 0.00 0.00 -
NAPS 0.1615 0.1522 0.1573 0.1486 0.1427 0.135 0.1282 16.62%
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 2.00 1.99 2.40 2.16 2.00 1.48 1.13 46.26%
P/EPS 19.89 21.01 25.37 26.79 21.56 14.12 11.59 43.29%
EY 5.03 4.76 3.94 3.73 4.64 7.08 8.63 -30.20%
DY 0.00 0.00 0.00 8.08 0.00 0.00 0.00 -
P/NAPS 1.19 1.19 1.21 1.14 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 2.01 2.10 2.34 2.18 2.06 2.34 2.16 -4.68%
P/EPS 19.98 22.10 24.69 27.06 22.23 22.35 22.17 -6.69%
EY 5.00 4.52 4.05 3.70 4.50 4.47 4.51 7.11%
DY 0.00 0.00 0.00 8.00 0.00 0.00 0.00 -
P/NAPS 1.19 1.25 1.18 1.15 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