[ROHAS] QoQ TTM Result on 30-Sep-2007 [#3]

Stock
[ROHAS] ROHAS TECNIC BERHAD
Announcement Date
30-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 6.82%
YoY- 112.54%
Quarter Report
Latest QR
Upcoming QR
ROHAS's Result
ROHAS's Financial Summary
View:
Show?
TTM Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 88,002 81,084 75,990 69,567 69,705 70,361 74,991 11.26%
PBT 7,263 6,429 4,920 5,535 5,245 4,203 4,688 33.92%
Tax -255 -237 -217 -370 -407 -425 -453 -31.84%
NP 7,008 6,192 4,703 5,165 4,838 3,778 4,235 39.94%
-
NP to SH 7,013 6,197 4,708 5,186 4,855 3,774 4,215 40.45%
-
Tax Rate 3.51% 3.69% 4.41% 6.68% 7.76% 10.11% 9.66% -
Total Cost 80,994 74,892 71,287 64,402 64,867 66,583 70,756 9.43%
-
Net Worth 53,285 51,256 41,317 36,916 36,680 35,563 34,255 34.28%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div 1,210 1,210 - - - - - -
Div Payout % 17.26% 19.54% - - - - - -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 53,285 51,256 41,317 36,916 36,680 35,563 34,255 34.28%
NOSH 40,368 40,359 33,591 31,284 30,314 30,396 30,314 21.06%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 7.96% 7.64% 6.19% 7.42% 6.94% 5.37% 5.65% -
ROE 13.16% 12.09% 11.39% 14.05% 13.24% 10.61% 12.30% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 218.00 200.90 226.22 222.37 229.94 231.48 247.38 -8.09%
EPS 17.37 15.35 14.02 16.58 16.02 12.42 13.90 16.03%
DPS 3.00 3.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.32 1.27 1.23 1.18 1.21 1.17 1.13 10.92%
Adjusted Per Share Value based on latest NOSH - 31,284
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 18.62 17.15 16.08 14.72 14.75 14.89 15.87 11.25%
EPS 1.48 1.31 1.00 1.10 1.03 0.80 0.89 40.40%
DPS 0.26 0.26 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1127 0.1084 0.0874 0.0781 0.0776 0.0752 0.0725 34.22%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 1.06 0.90 0.85 1.00 0.79 0.87 0.68 -
P/RPS 0.49 0.45 0.38 0.45 0.34 0.38 0.27 48.83%
P/EPS 6.10 5.86 6.06 6.03 4.93 7.01 4.89 15.89%
EY 16.39 17.06 16.49 16.58 20.27 14.27 20.45 -13.72%
DY 2.83 3.33 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 0.71 0.69 0.85 0.65 0.74 0.60 21.16%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 29/08/08 27/05/08 28/02/08 30/11/07 30/08/07 28/05/07 28/02/07 -
Price 1.07 1.25 0.94 0.95 0.77 0.77 0.85 -
P/RPS 0.49 0.62 0.42 0.43 0.33 0.33 0.34 27.61%
P/EPS 6.16 8.14 6.71 5.73 4.81 6.20 6.11 0.54%
EY 16.24 12.28 14.91 17.45 20.80 16.12 16.36 -0.49%
DY 2.80 2.40 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 0.98 0.76 0.81 0.64 0.66 0.75 5.26%

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