[ROHAS] YoY Cumulative Quarter Result on 30-Sep-2010 [#3]

Stock
[ROHAS] ROHAS TECNIC BERHAD
Announcement Date
26-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- 59.61%
YoY- 23.8%
Quarter Report
Latest QR
Upcoming QR
ROHAS's Result
ROHAS's Financial Summary
View:
Show?
Cumulative Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 148,281 136,594 162,245 125,829 100,503 76,727 54,772 18.03%
PBT 14,423 15,749 19,769 12,810 10,100 5,754 2,597 33.04%
Tax -3,322 -2,800 -1,988 -633 -264 -82 -16 143.14%
NP 11,101 12,949 17,781 12,177 9,836 5,672 2,581 27.49%
-
NP to SH 11,101 12,949 17,781 12,177 9,836 5,672 2,585 27.46%
-
Tax Rate 23.03% 17.78% 10.06% 4.94% 2.61% 1.43% 0.62% -
Total Cost 137,180 123,645 144,464 113,652 90,667 71,055 52,191 17.45%
-
Net Worth 108,666 95,349 90,076 76,358 67,458 54,134 36,928 19.68%
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Div - - - - - 1,211 - -
Div Payout % - - - - - 21.37% - -
Equity
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 108,666 95,349 90,076 76,358 67,458 54,134 36,928 19.68%
NOSH 40,396 40,402 40,393 40,401 40,394 40,398 31,295 4.34%
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin 7.49% 9.48% 10.96% 9.68% 9.79% 7.39% 4.71% -
ROE 10.22% 13.58% 19.74% 15.95% 14.58% 10.48% 7.00% -
Per Share
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 367.06 338.08 401.67 311.45 248.81 189.92 175.02 13.12%
EPS 27.48 32.05 44.02 30.14 24.35 14.04 8.26 22.15%
DPS 0.00 0.00 0.00 0.00 0.00 3.00 0.00 -
NAPS 2.69 2.36 2.23 1.89 1.67 1.34 1.18 14.70%
Adjusted Per Share Value based on latest NOSH - 40,390
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 31.37 28.90 34.33 26.62 21.26 16.23 11.59 18.03%
EPS 2.35 2.74 3.76 2.58 2.08 1.20 0.55 27.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.26 0.00 -
NAPS 0.2299 0.2017 0.1906 0.1616 0.1427 0.1145 0.0781 19.69%
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 -
Price 3.07 3.31 2.49 2.24 1.93 0.93 1.00 -
P/RPS 0.84 0.98 0.62 0.72 0.78 0.49 0.57 6.66%
P/EPS 11.17 10.33 5.66 7.43 7.93 6.62 12.11 -1.33%
EY 8.95 9.68 17.68 13.46 12.62 15.10 8.26 1.34%
DY 0.00 0.00 0.00 0.00 0.00 3.23 0.00 -
P/NAPS 1.14 1.40 1.12 1.19 1.16 0.69 0.85 5.00%
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 21/11/13 28/11/12 30/11/11 26/11/10 26/11/09 27/11/08 30/11/07 -
Price 3.08 3.40 2.80 2.25 1.99 0.90 0.95 -
P/RPS 0.84 1.01 0.70 0.72 0.80 0.47 0.54 7.63%
P/EPS 11.21 10.61 6.36 7.47 8.17 6.41 11.50 -0.42%
EY 8.92 9.43 15.72 13.40 12.24 15.60 8.69 0.43%
DY 0.00 0.00 0.00 0.00 0.00 3.33 0.00 -
P/NAPS 1.14 1.44 1.26 1.19 1.19 0.67 0.81 5.85%

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