[ROHAS] QoQ TTM Result on 30-Jun-2009 [#2]

Stock
[ROHAS] ROHAS TECNIC BERHAD
Announcement Date
28-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 15.38%
YoY- 55.97%
Quarter Report
Latest QR
Upcoming QR
ROHAS's Result
ROHAS's Financial Summary
View:
Show?
TTM Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 146,467 137,543 133,099 124,389 116,978 109,323 97,945 30.80%
PBT 13,831 13,163 13,015 11,265 9,763 8,671 8,078 43.16%
Tax -248 -344 -365 -327 -283 -183 -283 -8.43%
NP 13,583 12,819 12,650 10,938 9,480 8,488 7,795 44.85%
-
NP to SH 13,583 12,819 12,650 10,938 9,480 8,488 7,796 44.84%
-
Tax Rate 1.79% 2.61% 2.80% 2.90% 2.90% 2.11% 3.50% -
Total Cost 132,884 124,724 120,449 113,451 107,498 100,835 90,150 29.55%
-
Net Worth 74,353 70,259 67,453 63,794 60,608 57,350 54,140 23.57%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div 6,460 6,460 - - - 1,210 1,210 205.77%
Div Payout % 47.56% 50.40% - - - 14.26% 15.53% -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 74,353 70,259 67,453 63,794 60,608 57,350 54,140 23.57%
NOSH 40,409 40,378 40,391 40,376 40,405 40,387 40,403 0.00%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 9.27% 9.32% 9.50% 8.79% 8.10% 7.76% 7.96% -
ROE 18.27% 18.25% 18.75% 17.15% 15.64% 14.80% 14.40% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 362.46 340.63 329.53 308.07 289.51 270.69 242.42 30.78%
EPS 33.61 31.75 31.32 27.09 23.46 21.02 19.30 44.79%
DPS 16.00 16.00 0.00 0.00 0.00 3.00 3.00 205.56%
NAPS 1.84 1.74 1.67 1.58 1.50 1.42 1.34 23.56%
Adjusted Per Share Value based on latest NOSH - 40,376
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 30.99 29.10 28.16 26.32 24.75 23.13 20.72 30.81%
EPS 2.87 2.71 2.68 2.31 2.01 1.80 1.65 44.68%
DPS 1.37 1.37 0.00 0.00 0.00 0.26 0.26 203.11%
NAPS 0.1573 0.1486 0.1427 0.135 0.1282 0.1213 0.1145 23.60%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 2.23 1.98 1.93 1.20 0.80 0.82 0.93 -
P/RPS 0.62 0.58 0.59 0.39 0.28 0.30 0.38 38.63%
P/EPS 6.63 6.24 6.16 4.43 3.41 3.90 4.82 23.70%
EY 15.07 16.03 16.23 22.58 29.33 25.63 20.75 -19.21%
DY 7.17 8.08 0.00 0.00 0.00 3.66 3.22 70.60%
P/NAPS 1.21 1.14 1.16 0.76 0.53 0.58 0.69 45.46%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 27/05/10 25/02/10 26/11/09 28/08/09 28/05/09 27/02/09 27/11/08 -
Price 2.17 2.00 1.99 1.90 1.53 0.77 0.90 -
P/RPS 0.60 0.59 0.60 0.62 0.53 0.28 0.37 38.06%
P/EPS 6.46 6.30 6.35 7.01 6.52 3.66 4.66 24.35%
EY 15.49 15.87 15.74 14.26 15.33 27.29 21.44 -19.49%
DY 7.37 8.00 0.00 0.00 0.00 3.90 3.33 69.91%
P/NAPS 1.18 1.15 1.19 1.20 1.02 0.54 0.67 45.88%

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