[ROHAS] YoY Annualized Quarter Result on 31-Dec-2010 [#4]

Stock
[ROHAS] ROHAS TECNIC BERHAD
Announcement Date
25-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- -0.91%
YoY- 22.58%
Quarter Report
Latest QR
Upcoming QR
ROHAS's Result
ROHAS's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Revenue 213,192 193,954 209,879 172,734 137,543 109,323 76,023 18.73%
PBT 18,951 22,576 24,193 18,300 13,359 8,806 4,934 25.11%
Tax -4,209 -5,181 -4,063 -2,212 -234 -188 -146 75.01%
NP 14,742 17,395 20,130 16,088 13,125 8,618 4,788 20.59%
-
NP to SH 14,742 17,395 20,130 16,088 13,125 8,618 4,793 20.57%
-
Tax Rate 22.21% 22.95% 16.79% 12.09% 1.75% 2.13% 2.96% -
Total Cost 198,450 176,559 189,749 156,646 124,418 100,705 71,235 18.60%
-
Net Worth 112,304 99,786 92,509 80,402 70,683 57,771 41,304 18.12%
Dividend
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Div 2,019 2,019 10,099 8,080 6,462 1,211 - -
Div Payout % 13.70% 11.61% 50.17% 50.23% 49.24% 14.06% - -
Equity
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Net Worth 112,304 99,786 92,509 80,402 70,683 57,771 41,304 18.12%
NOSH 40,397 40,399 40,397 40,403 40,390 40,399 33,580 3.12%
Ratio Analysis
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
NP Margin 6.91% 8.97% 9.59% 9.31% 9.54% 7.88% 6.30% -
ROE 13.13% 17.43% 21.76% 20.01% 18.57% 14.92% 11.60% -
Per Share
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 527.74 480.09 519.54 427.53 340.53 270.60 226.39 15.13%
EPS 36.49 43.06 49.83 39.82 32.49 21.33 14.44 16.69%
DPS 5.00 5.00 25.00 20.00 16.00 3.00 0.00 -
NAPS 2.78 2.47 2.29 1.99 1.75 1.43 1.23 14.54%
Adjusted Per Share Value based on latest NOSH - 40,407
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 45.10 41.03 44.40 36.55 29.10 23.13 16.08 18.73%
EPS 3.12 3.68 4.26 3.40 2.78 1.82 1.01 20.66%
DPS 0.43 0.43 2.14 1.71 1.37 0.26 0.00 -
NAPS 0.2376 0.2111 0.1957 0.1701 0.1495 0.1222 0.0874 18.11%
Price Multiplier on Financial Quarter End Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 -
Price 2.97 3.18 3.47 2.55 1.98 0.82 0.85 -
P/RPS 0.56 0.66 0.67 0.60 0.58 0.30 0.38 6.66%
P/EPS 8.14 7.39 6.96 6.40 6.09 3.84 5.96 5.32%
EY 12.29 13.54 14.36 15.62 16.41 26.01 16.79 -5.06%
DY 1.68 1.57 7.20 7.84 8.08 3.66 0.00 -
P/NAPS 1.07 1.29 1.52 1.28 1.13 0.57 0.69 7.57%
Price Multiplier on Announcement Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 24/02/14 26/02/13 29/02/12 25/02/11 25/02/10 27/02/09 28/02/08 -
Price 3.05 3.12 4.01 2.77 2.00 0.77 0.94 -
P/RPS 0.58 0.65 0.77 0.65 0.59 0.28 0.42 5.52%
P/EPS 8.36 7.25 8.05 6.96 6.15 3.61 6.59 4.04%
EY 11.96 13.80 12.43 14.38 16.25 27.70 15.18 -3.89%
DY 1.64 1.60 6.23 7.22 8.00 3.90 0.00 -
P/NAPS 1.10 1.26 1.75 1.39 1.14 0.54 0.76 6.35%

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