[ROHAS] YoY Annualized Quarter Result on 31-Mar-2009 [#1]

Stock
[ROHAS] ROHAS TECNIC BERHAD
Announcement Date
28-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- 29.4%
YoY- 55.23%
Quarter Report
Latest QR
Upcoming QR
ROHAS's Result
ROHAS's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 170,392 209,720 150,188 114,492 83,872 63,496 82,016 12.94%
PBT 18,448 18,920 14,344 11,672 7,304 1,268 3,208 33.81%
Tax -2,572 -1,016 -136 -520 -120 -40 -152 60.15%
NP 15,876 17,904 14,208 11,152 7,184 1,228 3,056 31.56%
-
NP to SH 15,876 17,904 14,208 11,152 7,184 1,228 3,056 31.56%
-
Tax Rate 13.94% 5.37% 0.95% 4.46% 1.64% 3.15% 4.74% -
Total Cost 154,516 191,816 135,980 103,340 76,688 62,268 78,960 11.82%
-
Net Worth 96,597 84,833 74,353 60,608 51,256 35,563 28,515 22.52%
Dividend
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Div - 16,158 - - 4,843 - - -
Div Payout % - 90.25% - - 67.42% - - -
Equity
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Net Worth 96,597 84,833 74,353 60,608 51,256 35,563 28,515 22.52%
NOSH 40,417 40,397 40,409 40,405 40,359 30,396 26,901 7.01%
Ratio Analysis
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
NP Margin 9.32% 8.54% 9.46% 9.74% 8.57% 1.93% 3.73% -
ROE 16.44% 21.10% 19.11% 18.40% 14.02% 3.45% 10.72% -
Per Share
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 421.58 519.15 371.66 283.36 207.81 208.90 304.88 5.54%
EPS 39.28 44.32 35.16 27.60 17.80 4.04 11.36 22.94%
DPS 0.00 40.00 0.00 0.00 12.00 0.00 0.00 -
NAPS 2.39 2.10 1.84 1.50 1.27 1.17 1.06 14.49%
Adjusted Per Share Value based on latest NOSH - 40,405
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 36.05 44.37 31.78 24.22 17.74 13.43 17.35 12.94%
EPS 3.36 3.79 3.01 2.36 1.52 0.26 0.65 31.46%
DPS 0.00 3.42 0.00 0.00 1.02 0.00 0.00 -
NAPS 0.2044 0.1795 0.1573 0.1282 0.1084 0.0752 0.0603 22.54%
Price Multiplier on Financial Quarter End Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 -
Price 3.95 2.53 2.23 0.80 0.90 0.87 0.90 -
P/RPS 0.94 0.49 0.60 0.28 0.43 0.42 0.30 20.94%
P/EPS 10.06 5.71 6.34 2.90 5.06 21.53 7.92 4.06%
EY 9.94 17.52 15.77 34.50 19.78 4.64 12.62 -3.89%
DY 0.00 15.81 0.00 0.00 13.33 0.00 0.00 -
P/NAPS 1.65 1.20 1.21 0.53 0.71 0.74 0.85 11.67%
Price Multiplier on Announcement Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/05/12 27/05/11 27/05/10 28/05/09 27/05/08 28/05/07 31/05/06 -
Price 3.88 2.56 2.17 1.53 1.25 0.77 0.73 -
P/RPS 0.92 0.49 0.58 0.54 0.60 0.37 0.24 25.07%
P/EPS 9.88 5.78 6.17 5.54 7.02 19.06 6.43 7.41%
EY 10.12 17.31 16.20 18.04 14.24 5.25 15.56 -6.91%
DY 0.00 15.63 0.00 0.00 9.60 0.00 0.00 -
P/NAPS 1.62 1.22 1.18 1.02 0.98 0.66 0.69 15.27%

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