[ROHAS] YoY Annualized Quarter Result on 30-Sep-2012 [#3]

Stock
[ROHAS] ROHAS TECNIC BERHAD
Announcement Date
28-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 6.22%
YoY- -27.18%
Quarter Report
Latest QR
Upcoming QR
ROHAS's Result
ROHAS's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 0 287,682 197,708 182,125 216,326 167,772 134,004 -
PBT 127,658 26,686 19,230 20,998 26,358 17,080 13,466 45.45%
Tax 5,698 -6,304 -4,429 -3,733 -2,650 -844 -352 -
NP 133,357 20,382 14,801 17,265 23,708 16,236 13,114 47.16%
-
NP to SH 133,357 20,382 14,801 17,265 23,708 16,236 13,114 47.16%
-
Tax Rate -4.46% 23.62% 23.03% 17.78% 10.05% 4.94% 2.61% -
Total Cost -133,357 267,300 182,906 164,860 192,618 151,536 120,889 -
-
Net Worth 23,834 125,641 108,666 95,349 90,076 76,358 67,458 -15.91%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 23,834 125,641 108,666 95,349 90,076 76,358 67,458 -15.91%
NOSH 40,396 40,399 40,396 40,402 40,393 40,401 40,394 0.00%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 0.00% 7.09% 7.49% 9.48% 10.96% 9.68% 9.79% -
ROE 559.53% 16.22% 13.62% 18.11% 26.32% 21.26% 19.44% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 0.00 712.10 489.42 450.78 535.55 415.26 331.74 -
EPS 330.12 50.45 36.64 42.73 58.69 40.19 32.47 47.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.59 3.11 2.69 2.36 2.23 1.89 1.67 -15.91%
Adjusted Per Share Value based on latest NOSH - 40,385
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 0.00 60.86 41.83 38.53 45.77 35.50 28.35 -
EPS 28.21 4.31 3.13 3.65 5.02 3.44 2.77 47.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0504 0.2658 0.2299 0.2017 0.1906 0.1616 0.1427 -15.91%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 1.34 5.08 3.07 3.31 2.49 2.24 1.93 -
P/RPS 0.00 0.00 0.63 0.73 0.46 0.54 0.58 -
P/EPS 0.41 10.07 8.38 7.75 4.24 5.57 5.94 -35.93%
EY 246.36 9.93 11.93 12.91 23.57 17.94 16.82 56.38%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.27 1.63 1.14 1.40 1.12 1.19 1.16 11.83%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 27/11/15 21/11/14 21/11/13 28/11/12 30/11/11 26/11/10 26/11/09 -
Price 1.18 5.12 3.08 3.40 2.80 2.25 1.99 -
P/RPS 0.00 0.00 0.63 0.75 0.52 0.54 0.60 -
P/EPS 0.36 10.15 8.41 7.96 4.77 5.60 6.13 -37.64%
EY 279.76 9.85 11.90 12.57 20.96 17.86 16.31 60.55%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.00 1.65 1.14 1.44 1.26 1.19 1.19 9.03%

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