[ROHAS] YoY Cumulative Quarter Result on 31-Dec-2008 [#4]

Stock
[ROHAS] ROHAS TECNIC BERHAD
Announcement Date
27-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- 51.94%
YoY- 79.8%
Quarter Report
Latest QR
Upcoming QR
ROHAS's Result
ROHAS's Financial Summary
View:
Show?
Cumulative Result
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Revenue 209,879 172,734 137,543 109,323 76,023 67,029 101,742 12.82%
PBT 24,193 18,300 13,359 8,806 4,934 3,848 2,408 46.86%
Tax -4,063 -2,212 -234 -188 -146 -116 -23 136.78%
NP 20,130 16,088 13,125 8,618 4,788 3,732 2,385 42.66%
-
NP to SH 20,130 16,088 13,125 8,618 4,793 3,840 2,335 43.17%
-
Tax Rate 16.79% 12.09% 1.75% 2.13% 2.96% 3.01% 0.96% -
Total Cost 189,749 156,646 124,418 100,705 71,235 63,297 99,357 11.38%
-
Net Worth 92,509 80,402 70,683 57,771 41,304 35,150 27,087 22.70%
Dividend
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Div 10,099 8,080 6,462 1,211 - - - -
Div Payout % 50.17% 50.23% 49.24% 14.06% - - - -
Equity
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Net Worth 92,509 80,402 70,683 57,771 41,304 35,150 27,087 22.70%
NOSH 40,397 40,403 40,390 40,399 33,580 30,301 26,298 7.41%
Ratio Analysis
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
NP Margin 9.59% 9.31% 9.54% 7.88% 6.30% 5.57% 2.34% -
ROE 21.76% 20.01% 18.57% 14.92% 11.60% 10.92% 8.62% -
Per Share
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 519.54 427.53 340.53 270.60 226.39 221.20 386.88 5.03%
EPS 49.83 39.82 32.49 21.33 14.44 12.67 8.88 33.28%
DPS 25.00 20.00 16.00 3.00 0.00 0.00 0.00 -
NAPS 2.29 1.99 1.75 1.43 1.23 1.16 1.03 14.23%
Adjusted Per Share Value based on latest NOSH - 40,387
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 44.40 36.55 29.10 23.13 16.08 14.18 21.53 12.81%
EPS 4.26 3.40 2.78 1.82 1.01 0.81 0.49 43.37%
DPS 2.14 1.71 1.37 0.26 0.00 0.00 0.00 -
NAPS 0.1957 0.1701 0.1495 0.1222 0.0874 0.0744 0.0573 22.70%
Price Multiplier on Financial Quarter End Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 -
Price 3.47 2.55 1.98 0.82 0.85 0.68 0.94 -
P/RPS 0.67 0.60 0.58 0.30 0.38 0.31 0.24 18.65%
P/EPS 6.96 6.40 6.09 3.84 5.96 5.37 10.59 -6.75%
EY 14.36 15.62 16.41 26.01 16.79 18.64 9.45 7.21%
DY 7.20 7.84 8.08 3.66 0.00 0.00 0.00 -
P/NAPS 1.52 1.28 1.13 0.57 0.69 0.59 0.91 8.92%
Price Multiplier on Announcement Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 29/02/12 25/02/11 25/02/10 27/02/09 28/02/08 28/02/07 24/02/06 -
Price 4.01 2.77 2.00 0.77 0.94 0.85 0.83 -
P/RPS 0.77 0.65 0.59 0.28 0.42 0.38 0.21 24.16%
P/EPS 8.05 6.96 6.15 3.61 6.59 6.71 9.35 -2.46%
EY 12.43 14.38 16.25 27.70 15.18 14.91 10.70 2.52%
DY 6.23 7.22 8.00 3.90 0.00 0.00 0.00 -
P/NAPS 1.75 1.39 1.14 0.54 0.76 0.73 0.81 13.69%

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