[ROHAS] YoY TTM Result on 30-Jun-2010 [#2]

Stock
[ROHAS] ROHAS TECNIC BERHAD
Announcement Date
25-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- 4.75%
YoY- 30.08%
Quarter Report
Latest QR
Upcoming QR
ROHAS's Result
ROHAS's Financial Summary
View:
Show?
TTM Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 206,736 186,418 200,377 156,603 124,389 88,002 69,705 19.84%
PBT 23,066 21,375 22,509 14,432 11,265 7,263 5,245 27.96%
Tax -5,859 -4,200 -3,016 -204 -327 -255 -407 55.90%
NP 17,207 17,175 19,493 14,228 10,938 7,008 4,838 23.52%
-
NP to SH 17,207 17,175 19,493 14,228 10,938 7,013 4,855 23.45%
-
Tax Rate 25.40% 19.65% 13.40% 1.41% 2.90% 3.51% 7.76% -
Total Cost 189,529 169,243 180,884 142,375 113,451 80,994 64,867 19.54%
-
Net Worth 107,896 1,176,917 83,231 71,923 63,794 53,285 36,680 19.68%
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div 2,019 10,107 8,080 6,460 - 1,210 - -
Div Payout % 11.74% 58.85% 41.45% 45.41% - 17.26% - -
Equity
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 107,896 1,176,917 83,231 71,923 63,794 53,285 36,680 19.68%
NOSH 40,410 472,657 40,403 40,406 40,376 40,368 30,314 4.90%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin 8.32% 9.21% 9.73% 9.09% 8.79% 7.96% 6.94% -
ROE 15.95% 1.46% 23.42% 19.78% 17.15% 13.16% 13.24% -
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 511.59 39.44 495.94 387.57 308.07 218.00 229.94 14.24%
EPS 42.58 3.63 48.25 35.21 27.09 17.37 16.02 17.67%
DPS 5.00 2.14 20.00 16.00 0.00 3.00 0.00 -
NAPS 2.67 2.49 2.06 1.78 1.58 1.32 1.21 14.08%
Adjusted Per Share Value based on latest NOSH - 40,406
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 43.74 39.44 42.39 33.13 26.32 18.62 14.75 19.84%
EPS 3.64 3.63 4.12 3.01 2.31 1.48 1.03 23.39%
DPS 0.43 2.14 1.71 1.37 0.00 0.26 0.00 -
NAPS 0.2283 2.49 0.1761 0.1522 0.135 0.1127 0.0776 19.68%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 -
Price 3.20 3.94 2.53 2.12 1.20 1.06 0.79 -
P/RPS 0.63 9.99 0.51 0.55 0.39 0.49 0.34 10.81%
P/EPS 7.52 108.43 5.24 6.02 4.43 6.10 4.93 7.28%
EY 13.31 0.92 19.07 16.61 22.58 16.39 20.27 -6.76%
DY 1.56 0.54 7.91 7.55 0.00 2.83 0.00 -
P/NAPS 1.20 1.58 1.23 1.19 0.76 0.80 0.65 10.74%
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 30/08/13 27/08/12 25/08/11 25/08/10 28/08/09 29/08/08 30/08/07 -
Price 3.00 3.46 2.48 2.23 1.90 1.07 0.77 -
P/RPS 0.59 8.77 0.50 0.58 0.62 0.49 0.33 10.15%
P/EPS 7.05 95.22 5.14 6.33 7.01 6.16 4.81 6.57%
EY 14.19 1.05 19.45 15.79 14.26 16.24 20.80 -6.16%
DY 1.67 0.62 8.06 7.17 0.00 2.80 0.00 -
P/NAPS 1.12 1.39 1.20 1.25 1.20 0.81 0.64 9.76%

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