[ROHAS] YoY Cumulative Quarter Result on 30-Sep-2008 [#3]

Stock
[ROHAS] ROHAS TECNIC BERHAD
Announcement Date
27-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- 50.45%
YoY- 119.42%
Quarter Report
Latest QR
Upcoming QR
ROHAS's Result
ROHAS's Financial Summary
View:
Show?
Cumulative Result
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Revenue 162,245 125,829 100,503 76,727 54,772 60,198 78,530 12.84%
PBT 19,769 12,810 10,100 5,754 2,597 1,751 1,599 52.03%
Tax -1,988 -633 -264 -82 -16 -99 -84 69.40%
NP 17,781 12,177 9,836 5,672 2,581 1,652 1,515 50.72%
-
NP to SH 17,781 12,177 9,836 5,672 2,585 1,615 1,483 51.25%
-
Tax Rate 10.06% 4.94% 2.61% 1.43% 0.62% 5.65% 5.25% -
Total Cost 144,464 113,652 90,667 71,055 52,191 58,546 77,015 11.04%
-
Net Worth 90,076 76,358 67,458 54,134 36,928 32,724 26,557 22.56%
Dividend
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Div - - - 1,211 - - - -
Div Payout % - - - 21.37% - - - -
Equity
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Net Worth 90,076 76,358 67,458 54,134 36,928 32,724 26,557 22.56%
NOSH 40,393 40,401 40,394 40,398 31,295 30,300 26,294 7.41%
Ratio Analysis
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
NP Margin 10.96% 9.68% 9.79% 7.39% 4.71% 2.74% 1.93% -
ROE 19.74% 15.95% 14.58% 10.48% 7.00% 4.94% 5.58% -
Per Share
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 401.67 311.45 248.81 189.92 175.02 198.67 298.66 5.06%
EPS 44.02 30.14 24.35 14.04 8.26 5.33 5.64 40.81%
DPS 0.00 0.00 0.00 3.00 0.00 0.00 0.00 -
NAPS 2.23 1.89 1.67 1.34 1.18 1.08 1.01 14.10%
Adjusted Per Share Value based on latest NOSH - 40,403
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 34.33 26.62 21.26 16.23 11.59 12.74 16.61 12.85%
EPS 3.76 2.58 2.08 1.20 0.55 0.34 0.31 51.54%
DPS 0.00 0.00 0.00 0.26 0.00 0.00 0.00 -
NAPS 0.1906 0.1616 0.1427 0.1145 0.0781 0.0692 0.0562 22.56%
Price Multiplier on Financial Quarter End Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 -
Price 2.49 2.24 1.93 0.93 1.00 0.73 0.96 -
P/RPS 0.62 0.72 0.78 0.49 0.57 0.37 0.32 11.64%
P/EPS 5.66 7.43 7.93 6.62 12.11 13.70 17.02 -16.75%
EY 17.68 13.46 12.62 15.10 8.26 7.30 5.88 20.12%
DY 0.00 0.00 0.00 3.23 0.00 0.00 0.00 -
P/NAPS 1.12 1.19 1.16 0.69 0.85 0.68 0.95 2.78%
Price Multiplier on Announcement Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 30/11/11 26/11/10 26/11/09 27/11/08 30/11/07 30/11/06 25/11/05 -
Price 2.80 2.25 1.99 0.90 0.95 0.80 0.86 -
P/RPS 0.70 0.72 0.80 0.47 0.54 0.40 0.29 15.81%
P/EPS 6.36 7.47 8.17 6.41 11.50 15.01 15.25 -13.55%
EY 15.72 13.40 12.24 15.60 8.69 6.66 6.56 15.67%
DY 0.00 0.00 0.00 3.33 0.00 0.00 0.00 -
P/NAPS 1.26 1.19 1.19 0.67 0.81 0.74 0.85 6.77%

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