[ROHAS] YoY TTM Result on 30-Jun-2011 [#2]

Stock
[ROHAS] ROHAS TECNIC BERHAD
Announcement Date
25-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- 14.91%
YoY- 37.0%
Quarter Report
Latest QR
Upcoming QR
ROHAS's Result
ROHAS's Financial Summary
View:
Show?
TTM Result
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Revenue 268,116 206,736 186,418 200,377 156,603 124,389 88,002 20.39%
PBT 22,460 23,066 21,375 22,509 14,432 11,265 7,263 20.69%
Tax -5,307 -5,859 -4,200 -3,016 -204 -327 -255 65.81%
NP 17,153 17,207 17,175 19,493 14,228 10,938 7,008 16.08%
-
NP to SH 17,153 17,207 17,175 19,493 14,228 10,938 7,013 16.06%
-
Tax Rate 23.63% 25.40% 19.65% 13.40% 1.41% 2.90% 3.51% -
Total Cost 250,963 189,529 169,243 180,884 142,375 113,451 80,994 20.73%
-
Net Worth 122,807 107,896 1,176,917 83,231 71,923 63,794 53,285 14.92%
Dividend
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 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
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Net Worth 122,807 107,896 1,176,917 83,231 71,923 63,794 53,285 14.92%
NOSH 40,397 40,410 472,657 40,403 40,406 40,376 40,368 0.01%
Ratio Analysis
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
NP Margin 6.40% 8.32% 9.21% 9.73% 9.09% 8.79% 7.96% -
ROE 13.97% 15.95% 1.46% 23.42% 19.78% 17.15% 13.16% -
Per Share
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 663.70 511.59 39.44 495.94 387.57 308.07 218.00 20.37%
EPS 42.46 42.58 3.63 48.25 35.21 27.09 17.37 16.05%
DPS 0.00 5.00 2.14 20.00 16.00 0.00 3.00 -
NAPS 3.04 2.67 2.49 2.06 1.78 1.58 1.32 14.90%
Adjusted Per Share Value based on latest NOSH - 40,403
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 56.73 43.74 39.44 42.39 33.13 26.32 18.62 20.39%
EPS 3.63 3.64 3.63 4.12 3.01 2.31 1.48 16.12%
DPS 0.00 0.43 2.14 1.71 1.37 0.00 0.26 -
NAPS 0.2598 0.2283 2.49 0.1761 0.1522 0.135 0.1127 14.92%
Price Multiplier on Financial Quarter End Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 -
Price 3.45 3.20 3.94 2.53 2.12 1.20 1.06 -
P/RPS 0.52 0.63 9.99 0.51 0.55 0.39 0.49 0.99%
P/EPS 8.13 7.52 108.43 5.24 6.02 4.43 6.10 4.90%
EY 12.31 13.31 0.92 19.07 16.61 22.58 16.39 -4.65%
DY 0.00 1.56 0.54 7.91 7.55 0.00 2.83 -
P/NAPS 1.13 1.20 1.58 1.23 1.19 0.76 0.80 5.92%
Price Multiplier on Announcement Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 28/08/14 30/08/13 27/08/12 25/08/11 25/08/10 28/08/09 29/08/08 -
Price 4.00 3.00 3.46 2.48 2.23 1.90 1.07 -
P/RPS 0.60 0.59 8.77 0.50 0.58 0.62 0.49 3.43%
P/EPS 9.42 7.05 95.22 5.14 6.33 7.01 6.16 7.33%
EY 10.62 14.19 1.05 19.45 15.79 14.26 16.24 -6.83%
DY 0.00 1.67 0.62 8.06 7.17 0.00 2.80 -
P/NAPS 1.32 1.12 1.39 1.20 1.25 1.20 0.81 8.47%

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