[ROHAS] YoY Annualized Quarter Result on 31-Mar-2010 [#1]

Stock
[ROHAS] ROHAS TECNIC BERHAD
Announcement Date
27-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- 8.25%
YoY- 27.4%
Quarter Report
Latest QR
Upcoming QR
ROHAS's Result
ROHAS's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 185,444 170,392 209,720 150,188 114,492 83,872 63,496 19.53%
PBT 18,920 18,448 18,920 14,344 11,672 7,304 1,268 56.83%
Tax -3,296 -2,572 -1,016 -136 -520 -120 -40 108.46%
NP 15,624 15,876 17,904 14,208 11,152 7,184 1,228 52.73%
-
NP to SH 15,624 15,876 17,904 14,208 11,152 7,184 1,228 52.73%
-
Tax Rate 17.42% 13.94% 5.37% 0.95% 4.46% 1.64% 3.15% -
Total Cost 169,820 154,516 191,816 135,980 103,340 76,688 62,268 18.18%
-
Net Worth 103,809 96,597 84,833 74,353 60,608 51,256 35,563 19.52%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div - - 16,158 - - 4,843 - -
Div Payout % - - 90.25% - - 67.42% - -
Equity
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 103,809 96,597 84,833 74,353 60,608 51,256 35,563 19.52%
NOSH 40,392 40,417 40,397 40,409 40,405 40,359 30,396 4.84%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin 8.43% 9.32% 8.54% 9.46% 9.74% 8.57% 1.93% -
ROE 15.05% 16.44% 21.10% 19.11% 18.40% 14.02% 3.45% -
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 459.10 421.58 519.15 371.66 283.36 207.81 208.90 14.00%
EPS 38.68 39.28 44.32 35.16 27.60 17.80 4.04 45.66%
DPS 0.00 0.00 40.00 0.00 0.00 12.00 0.00 -
NAPS 2.57 2.39 2.10 1.84 1.50 1.27 1.17 14.00%
Adjusted Per Share Value based on latest NOSH - 40,409
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 39.23 36.05 44.37 31.78 24.22 17.74 13.43 19.54%
EPS 3.31 3.36 3.79 3.01 2.36 1.52 0.26 52.74%
DPS 0.00 0.00 3.42 0.00 0.00 1.02 0.00 -
NAPS 0.2196 0.2044 0.1795 0.1573 0.1282 0.1084 0.0752 19.53%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 3.16 3.95 2.53 2.23 0.80 0.90 0.87 -
P/RPS 0.69 0.94 0.49 0.60 0.28 0.43 0.42 8.61%
P/EPS 8.17 10.06 5.71 6.34 2.90 5.06 21.53 -14.90%
EY 12.24 9.94 17.52 15.77 34.50 19.78 4.64 17.52%
DY 0.00 0.00 15.81 0.00 0.00 13.33 0.00 -
P/NAPS 1.23 1.65 1.20 1.21 0.53 0.71 0.74 8.82%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 28/05/13 30/05/12 27/05/11 27/05/10 28/05/09 27/05/08 28/05/07 -
Price 3.25 3.88 2.56 2.17 1.53 1.25 0.77 -
P/RPS 0.71 0.92 0.49 0.58 0.54 0.60 0.37 11.46%
P/EPS 8.40 9.88 5.78 6.17 5.54 7.02 19.06 -12.75%
EY 11.90 10.12 17.31 16.20 18.04 14.24 5.25 14.59%
DY 0.00 0.00 15.63 0.00 0.00 9.60 0.00 -
P/NAPS 1.26 1.62 1.22 1.18 1.02 0.98 0.66 11.36%

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