[ROHAS] QoQ TTM Result on 30-Jun-2011 [#2]

Stock
[ROHAS] ROHAS TECNIC BERHAD
Announcement Date
25-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- 14.91%
YoY- 37.0%
Quarter Report
Latest QR
Upcoming QR
ROHAS's Result
ROHAS's Financial Summary
View:
Show?
TTM Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 200,468 210,300 208,650 200,377 187,117 172,234 162,869 14.83%
PBT 24,075 24,193 25,153 22,509 19,338 18,194 15,874 31.97%
Tax -4,452 -4,063 -3,509 -3,016 -2,374 -2,154 -713 238.70%
NP 19,623 20,130 21,644 19,493 16,964 16,040 15,161 18.74%
-
NP to SH 19,623 20,130 21,644 19,493 16,964 16,040 15,161 18.74%
-
Tax Rate 18.49% 16.79% 13.95% 13.40% 12.28% 11.84% 4.49% -
Total Cost 180,845 190,170 187,006 180,884 170,153 156,194 147,708 14.43%
-
Net Worth 96,597 92,585 90,101 83,231 84,833 80,411 76,338 16.97%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div 10,107 14,147 8,080 8,080 8,080 4,040 6,460 34.73%
Div Payout % 51.51% 70.28% 37.33% 41.45% 47.63% 25.19% 42.61% -
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 96,597 92,585 90,101 83,231 84,833 80,411 76,338 16.97%
NOSH 40,417 40,430 40,404 40,403 40,397 40,407 40,390 0.04%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin 9.79% 9.57% 10.37% 9.73% 9.07% 9.31% 9.31% -
ROE 20.31% 21.74% 24.02% 23.42% 20.00% 19.95% 19.86% -
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 495.99 520.15 516.41 495.94 463.19 426.24 403.23 14.78%
EPS 48.55 49.79 53.57 48.25 41.99 39.70 37.54 18.68%
DPS 25.00 35.00 20.00 20.00 20.00 10.00 16.00 34.61%
NAPS 2.39 2.29 2.23 2.06 2.10 1.99 1.89 16.92%
Adjusted Per Share Value based on latest NOSH - 40,403
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 42.41 44.49 44.14 42.39 39.59 36.44 34.46 14.82%
EPS 4.15 4.26 4.58 4.12 3.59 3.39 3.21 18.65%
DPS 2.14 2.99 1.71 1.71 1.71 0.85 1.37 34.58%
NAPS 0.2044 0.1959 0.1906 0.1761 0.1795 0.1701 0.1615 16.98%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 3.95 3.47 2.49 2.53 2.53 2.55 2.24 -
P/RPS 0.80 0.67 0.48 0.51 0.55 0.60 0.56 26.81%
P/EPS 8.14 6.97 4.65 5.24 6.02 6.42 5.97 22.93%
EY 12.29 14.35 21.51 19.07 16.60 15.57 16.76 -18.66%
DY 6.33 10.09 8.03 7.91 7.91 3.92 7.14 -7.70%
P/NAPS 1.65 1.52 1.12 1.23 1.20 1.28 1.19 24.31%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/05/12 29/02/12 30/11/11 25/08/11 27/05/11 25/02/11 26/11/10 -
Price 3.88 4.01 2.80 2.48 2.56 2.77 2.25 -
P/RPS 0.78 0.77 0.54 0.50 0.55 0.65 0.56 24.69%
P/EPS 7.99 8.05 5.23 5.14 6.10 6.98 5.99 21.15%
EY 12.51 12.42 19.13 19.45 16.40 14.33 16.68 -17.43%
DY 6.44 8.73 7.14 8.06 7.81 3.61 7.11 -6.37%
P/NAPS 1.62 1.75 1.26 1.20 1.22 1.39 1.19 22.80%

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