[ROHAS] YoY Annualized Quarter Result on 31-Dec-2012 [#4]

Stock
[ROHAS] ROHAS TECNIC BERHAD
Announcement Date
26-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 0.75%
YoY- -13.59%
Quarter Report
Latest QR
Upcoming QR
ROHAS's Result
ROHAS's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 0 282,826 213,192 193,954 209,879 172,734 137,543 -
PBT 93,637 26,210 18,951 22,576 24,193 18,300 13,359 38.31%
Tax 4,170 -6,738 -4,209 -5,181 -4,063 -2,212 -234 -
NP 97,807 19,472 14,742 17,395 20,130 16,088 13,125 39.73%
-
NP to SH 97,807 19,472 14,742 17,395 20,130 16,088 13,125 39.73%
-
Tax Rate -4.45% 25.71% 22.21% 22.95% 16.79% 12.09% 1.75% -
Total Cost -97,807 263,354 198,450 176,559 189,749 156,646 124,418 -
-
Net Worth 21,410 130,082 112,304 99,786 92,509 80,402 70,683 -18.04%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div - - 2,019 2,019 10,099 8,080 6,462 -
Div Payout % - - 13.70% 11.61% 50.17% 50.23% 49.24% -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 21,410 130,082 112,304 99,786 92,509 80,402 70,683 -18.04%
NOSH 40,397 40,398 40,397 40,399 40,397 40,403 40,390 0.00%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 0.00% 6.88% 6.91% 8.97% 9.59% 9.31% 9.54% -
ROE 456.81% 14.97% 13.13% 17.43% 21.76% 20.01% 18.57% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 0.00 700.09 527.74 480.09 519.54 427.53 340.53 -
EPS 242.11 48.20 36.49 43.06 49.83 39.82 32.49 39.73%
DPS 0.00 0.00 5.00 5.00 25.00 20.00 16.00 -
NAPS 0.53 3.22 2.78 2.47 2.29 1.99 1.75 -18.04%
Adjusted Per Share Value based on latest NOSH - 40,390
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 0.00 59.84 45.10 41.03 44.40 36.55 29.10 -
EPS 20.69 4.12 3.12 3.68 4.26 3.40 2.78 39.70%
DPS 0.00 0.00 0.43 0.43 2.14 1.71 1.37 -
NAPS 0.0453 0.2752 0.2376 0.2111 0.1957 0.1701 0.1495 -18.03%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 1.45 5.16 2.97 3.18 3.47 2.55 1.98 -
P/RPS 0.00 0.00 0.56 0.66 0.67 0.60 0.58 -
P/EPS 0.60 10.57 8.14 7.39 6.96 6.40 6.09 -32.02%
EY 166.97 9.46 12.29 13.54 14.36 15.62 16.41 47.17%
DY 0.00 0.00 1.68 1.57 7.20 7.84 8.08 -
P/NAPS 2.74 4.78 1.07 1.29 1.52 1.28 1.13 15.89%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 29/02/16 16/02/15 24/02/14 26/02/13 29/02/12 25/02/11 25/02/10 -
Price 1.32 5.94 3.05 3.12 4.01 2.77 2.00 -
P/RPS 0.00 0.00 0.58 0.65 0.77 0.65 0.59 -
P/EPS 0.55 12.17 8.36 7.25 8.05 6.96 6.15 -33.11%
EY 183.42 8.22 11.96 13.80 12.43 14.38 16.25 49.74%
DY 0.00 0.00 1.64 1.60 6.23 7.22 8.00 -
P/NAPS 2.49 5.50 1.10 1.26 1.75 1.39 1.14 13.89%

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