[ROHAS] QoQ TTM Result on 31-Mar-2013 [#1]

Stock
[ROHAS] ROHAS TECNIC BERHAD
Announcement Date
28-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -0.36%
YoY- -11.67%
Quarter Report
Latest QR
Upcoming QR
ROHAS's Result
ROHAS's Financial Summary
View:
Show?
TTM Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 213,192 205,641 206,736 197,718 193,955 184,649 186,418 9.33%
PBT 18,951 21,250 23,066 22,695 22,577 20,173 21,375 -7.69%
Tax -4,209 -5,703 -5,859 -5,362 -5,181 -4,875 -4,200 0.14%
NP 14,742 15,547 17,207 17,333 17,396 15,298 17,175 -9.65%
-
NP to SH 14,742 15,547 17,207 17,333 17,396 15,298 17,175 -9.65%
-
Tax Rate 22.21% 26.84% 25.40% 23.63% 22.95% 24.17% 19.65% -
Total Cost 198,450 190,094 189,529 180,385 176,559 169,351 169,243 11.16%
-
Net Worth 112,310 108,630 107,896 103,809 99,764 95,309 1,176,917 -79.02%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div 2,019 2,019 2,019 - - 10,107 10,107 -65.72%
Div Payout % 13.70% 12.99% 11.74% - - 66.07% 58.85% -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 112,310 108,630 107,896 103,809 99,764 95,309 1,176,917 -79.02%
NOSH 40,399 40,383 40,410 40,392 40,390 40,385 472,657 -80.50%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 6.91% 7.56% 8.32% 8.77% 8.97% 8.28% 9.21% -
ROE 13.13% 14.31% 15.95% 16.70% 17.44% 16.05% 1.46% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 527.71 509.22 511.59 489.49 480.20 457.22 39.44 460.94%
EPS 36.49 38.50 42.58 42.91 43.07 37.88 3.63 363.82%
DPS 5.00 5.00 5.00 0.00 0.00 25.03 2.14 75.80%
NAPS 2.78 2.69 2.67 2.57 2.47 2.36 2.49 7.59%
Adjusted Per Share Value based on latest NOSH - 40,392
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 45.10 43.51 43.74 41.83 41.03 39.07 39.44 9.32%
EPS 3.12 3.29 3.64 3.67 3.68 3.24 3.63 -9.57%
DPS 0.43 0.43 0.43 0.00 0.00 2.14 2.14 -65.59%
NAPS 0.2376 0.2298 0.2283 0.2196 0.2111 0.2016 2.49 -79.02%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 2.97 3.07 3.20 3.16 3.18 3.31 3.94 -
P/RPS 0.56 0.60 0.63 0.65 0.66 0.72 9.99 -85.27%
P/EPS 8.14 7.97 7.52 7.36 7.38 8.74 108.43 -82.12%
EY 12.29 12.54 13.31 13.58 13.54 11.44 0.92 460.34%
DY 1.68 1.63 1.56 0.00 0.00 7.56 0.54 112.67%
P/NAPS 1.07 1.14 1.20 1.23 1.29 1.40 1.58 -22.82%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 24/02/14 21/11/13 30/08/13 28/05/13 26/02/13 28/11/12 27/08/12 -
Price 3.05 3.08 3.00 3.25 3.12 3.40 3.46 -
P/RPS 0.58 0.60 0.59 0.66 0.65 0.74 8.77 -83.56%
P/EPS 8.36 8.00 7.05 7.57 7.24 8.98 95.22 -80.15%
EY 11.96 12.50 14.19 13.20 13.80 11.14 1.05 404.00%
DY 1.64 1.62 1.67 0.00 0.00 7.36 0.62 90.92%
P/NAPS 1.10 1.14 1.12 1.26 1.26 1.44 1.39 -14.40%

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