[ROHAS] YoY Quarter Result on 30-Sep-2009 [#3]

Stock
[ROHAS] ROHAS TECNIC BERHAD
Announcement Date
26-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 5.33%
YoY- 89.96%
Quarter Report
Latest QR
Upcoming QR
ROHAS's Result
ROHAS's Financial Summary
View:
Show?
Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 51,830 53,599 45,326 39,060 30,350 20,407 20,545 16.65%
PBT 6,557 7,759 5,115 3,673 1,923 1,108 818 41.42%
Tax -1,735 -1,060 -567 -58 -20 8 -29 97.64%
NP 4,822 6,699 4,548 3,615 1,903 1,116 789 35.17%
-
NP to SH 4,822 6,699 4,548 3,615 1,903 1,120 789 35.17%
-
Tax Rate 26.46% 13.66% 11.09% 1.58% 1.04% -0.72% 3.55% -
Total Cost 47,008 46,900 40,778 35,445 28,447 19,291 19,756 15.52%
-
Net Worth 95,309 90,101 76,338 67,453 54,140 36,916 32,773 19.45%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 95,309 90,101 76,338 67,453 54,140 36,916 32,773 19.45%
NOSH 40,385 40,404 40,390 40,391 40,403 31,284 30,346 4.87%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 9.30% 12.50% 10.03% 9.25% 6.27% 5.47% 3.84% -
ROE 5.06% 7.43% 5.96% 5.36% 3.51% 3.03% 2.41% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 128.34 132.66 112.22 96.70 75.12 65.23 67.70 11.23%
EPS 11.94 16.58 11.26 8.95 4.71 3.58 2.60 28.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.36 2.23 1.89 1.67 1.34 1.18 1.08 13.90%
Adjusted Per Share Value based on latest NOSH - 40,391
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 10.97 11.34 9.59 8.26 6.42 4.32 4.35 16.65%
EPS 1.02 1.42 0.96 0.76 0.40 0.24 0.17 34.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2016 0.1906 0.1615 0.1427 0.1145 0.0781 0.0693 19.45%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 3.31 2.49 2.24 1.93 0.93 1.00 0.73 -
P/RPS 2.58 1.88 2.00 2.00 1.24 1.53 1.08 15.60%
P/EPS 27.72 15.02 19.89 21.56 19.75 27.93 28.08 -0.21%
EY 3.61 6.66 5.03 4.64 5.06 3.58 3.56 0.23%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.40 1.12 1.19 1.16 0.69 0.85 0.68 12.77%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/11/12 30/11/11 26/11/10 26/11/09 27/11/08 30/11/07 30/11/06 -
Price 3.40 2.80 2.25 1.99 0.90 0.95 0.80 -
P/RPS 2.65 2.11 2.01 2.06 1.20 1.46 1.18 14.42%
P/EPS 28.48 16.89 19.98 22.23 19.11 26.54 30.77 -1.27%
EY 3.51 5.92 5.00 4.50 5.23 3.77 3.25 1.28%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.44 1.26 1.19 1.19 0.67 0.81 0.74 11.72%

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