[ROHAS] YoY TTM Result on 31-Dec-2007 [#4]

Stock
[ROHAS] ROHAS TECNIC BERHAD
Announcement Date
28-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- -9.22%
YoY- 11.7%
Quarter Report
Latest QR
Upcoming QR
ROHAS's Result
ROHAS's Financial Summary
View:
Show?
TTM Result
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Revenue 172,234 137,543 109,323 75,990 74,991 101,845 83,457 12.82%
PBT 18,194 13,163 8,671 4,920 4,688 2,494 -6,162 -
Tax -2,154 -344 -183 -217 -453 -133 -170 52.65%
NP 16,040 12,819 8,488 4,703 4,235 2,361 -6,332 -
-
NP to SH 16,040 12,819 8,488 4,708 4,215 2,319 -6,332 -
-
Tax Rate 11.84% 2.61% 2.11% 4.41% 9.66% 5.33% - -
Total Cost 156,194 124,724 100,835 71,287 70,756 99,484 89,789 9.66%
-
Net Worth 80,411 70,259 57,350 41,317 34,255 27,094 24,958 21.51%
Dividend
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Div 4,040 6,460 1,210 - - - - -
Div Payout % 25.19% 50.40% 14.26% - - - - -
Equity
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Net Worth 80,411 70,259 57,350 41,317 34,255 27,094 24,958 21.51%
NOSH 40,407 40,378 40,387 33,591 30,314 26,305 21,893 10.74%
Ratio Analysis
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
NP Margin 9.31% 9.32% 7.76% 6.19% 5.65% 2.32% -7.59% -
ROE 19.95% 18.25% 14.80% 11.39% 12.30% 8.56% -25.37% -
Per Share
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 426.24 340.63 270.69 226.22 247.38 387.16 381.19 1.87%
EPS 39.70 31.75 21.02 14.02 13.90 8.82 -28.92 -
DPS 10.00 16.00 3.00 0.00 0.00 0.00 0.00 -
NAPS 1.99 1.74 1.42 1.23 1.13 1.03 1.14 9.72%
Adjusted Per Share Value based on latest NOSH - 33,591
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 36.44 29.10 23.13 16.08 15.87 21.55 17.66 12.82%
EPS 3.39 2.71 1.80 1.00 0.89 0.49 -1.34 -
DPS 0.85 1.37 0.26 0.00 0.00 0.00 0.00 -
NAPS 0.1701 0.1486 0.1213 0.0874 0.0725 0.0573 0.0528 21.51%
Price Multiplier on Financial Quarter End Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 -
Price 2.55 1.98 0.82 0.85 0.68 0.94 1.18 -
P/RPS 0.60 0.58 0.30 0.38 0.27 0.24 0.31 11.62%
P/EPS 6.42 6.24 3.90 6.06 4.89 10.66 -4.08 -
EY 15.57 16.03 25.63 16.49 20.45 9.38 -24.51 -
DY 3.92 8.08 3.66 0.00 0.00 0.00 0.00 -
P/NAPS 1.28 1.14 0.58 0.69 0.60 0.91 1.04 3.51%
Price Multiplier on Announcement Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 25/02/11 25/02/10 27/02/09 28/02/08 28/02/07 24/02/06 28/02/05 -
Price 2.77 2.00 0.77 0.94 0.85 0.83 1.18 -
P/RPS 0.65 0.59 0.28 0.42 0.34 0.21 0.31 13.12%
P/EPS 6.98 6.30 3.66 6.71 6.11 9.42 -4.08 -
EY 14.33 15.87 27.29 14.91 16.36 10.62 -24.51 -
DY 3.61 8.00 3.90 0.00 0.00 0.00 0.00 -
P/NAPS 1.39 1.15 0.54 0.76 0.75 0.81 1.04 4.95%

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