[ROHAS] QoQ TTM Result on 30-Jun-2010 [#2]

Stock
[ROHAS] ROHAS TECNIC BERHAD
Announcement Date
25-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- 4.75%
YoY- 30.08%
Quarter Report
Latest QR
Upcoming QR
ROHAS's Result
ROHAS's Financial Summary
View:
Show?
TTM Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 187,117 172,234 162,869 156,603 146,467 137,543 133,099 25.52%
PBT 19,338 18,194 15,874 14,432 13,831 13,163 13,015 30.24%
Tax -2,374 -2,154 -713 -204 -248 -344 -365 248.83%
NP 16,964 16,040 15,161 14,228 13,583 12,819 12,650 21.62%
-
NP to SH 16,964 16,040 15,161 14,228 13,583 12,819 12,650 21.62%
-
Tax Rate 12.28% 11.84% 4.49% 1.41% 1.79% 2.61% 2.80% -
Total Cost 170,153 156,194 147,708 142,375 132,884 124,724 120,449 25.92%
-
Net Worth 84,833 80,411 76,338 71,923 74,353 70,259 67,453 16.52%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div 8,080 4,040 6,460 6,460 6,460 6,460 - -
Div Payout % 47.63% 25.19% 42.61% 45.41% 47.56% 50.40% - -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 84,833 80,411 76,338 71,923 74,353 70,259 67,453 16.52%
NOSH 40,397 40,407 40,390 40,406 40,409 40,378 40,391 0.00%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 9.07% 9.31% 9.31% 9.09% 9.27% 9.32% 9.50% -
ROE 20.00% 19.95% 19.86% 19.78% 18.27% 18.25% 18.75% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 463.19 426.24 403.23 387.57 362.46 340.63 329.53 25.50%
EPS 41.99 39.70 37.54 35.21 33.61 31.75 31.32 21.60%
DPS 20.00 10.00 16.00 16.00 16.00 16.00 0.00 -
NAPS 2.10 1.99 1.89 1.78 1.84 1.74 1.67 16.51%
Adjusted Per Share Value based on latest NOSH - 40,406
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 39.59 36.44 34.46 33.13 30.99 29.10 28.16 25.52%
EPS 3.59 3.39 3.21 3.01 2.87 2.71 2.68 21.53%
DPS 1.71 0.85 1.37 1.37 1.37 1.37 0.00 -
NAPS 0.1795 0.1701 0.1615 0.1522 0.1573 0.1486 0.1427 16.54%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 2.53 2.55 2.24 2.12 2.23 1.98 1.93 -
P/RPS 0.55 0.60 0.56 0.55 0.62 0.58 0.59 -4.57%
P/EPS 6.02 6.42 5.97 6.02 6.63 6.24 6.16 -1.52%
EY 16.60 15.57 16.76 16.61 15.07 16.03 16.23 1.51%
DY 7.91 3.92 7.14 7.55 7.17 8.08 0.00 -
P/NAPS 1.20 1.28 1.19 1.19 1.21 1.14 1.16 2.28%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 27/05/11 25/02/11 26/11/10 25/08/10 27/05/10 25/02/10 26/11/09 -
Price 2.56 2.77 2.25 2.23 2.17 2.00 1.99 -
P/RPS 0.55 0.65 0.56 0.58 0.60 0.59 0.60 -5.64%
P/EPS 6.10 6.98 5.99 6.33 6.46 6.30 6.35 -2.64%
EY 16.40 14.33 16.68 15.79 15.49 15.87 15.74 2.77%
DY 7.81 3.61 7.11 7.17 7.37 8.00 0.00 -
P/NAPS 1.22 1.39 1.19 1.25 1.18 1.15 1.19 1.67%

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