[ROHAS] YoY TTM 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- 8.88%
YoY- 80.29%
Quarter Report
Latest QR
Upcoming QR
ROHAS's Result
ROHAS's Financial Summary
View:
Show?
TTM Result
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Revenue 210,300 172,234 137,543 109,323 75,990 74,991 101,845 12.83%
PBT 24,193 18,194 13,163 8,671 4,920 4,688 2,494 46.01%
Tax -4,063 -2,154 -344 -183 -217 -453 -133 76.76%
NP 20,130 16,040 12,819 8,488 4,703 4,235 2,361 42.90%
-
NP to SH 20,130 16,040 12,819 8,488 4,708 4,215 2,319 43.33%
-
Tax Rate 16.79% 11.84% 2.61% 2.11% 4.41% 9.66% 5.33% -
Total Cost 190,170 156,194 124,724 100,835 71,287 70,756 99,484 11.39%
-
Net Worth 92,585 80,411 70,259 57,350 41,317 34,255 27,094 22.71%
Dividend
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Div 14,147 4,040 6,460 1,210 - - - -
Div Payout % 70.28% 25.19% 50.40% 14.26% - - - -
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 92,585 80,411 70,259 57,350 41,317 34,255 27,094 22.71%
NOSH 40,430 40,407 40,378 40,387 33,591 30,314 26,305 7.42%
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 9.57% 9.31% 9.32% 7.76% 6.19% 5.65% 2.32% -
ROE 21.74% 19.95% 18.25% 14.80% 11.39% 12.30% 8.56% -
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 520.15 426.24 340.63 270.69 226.22 247.38 387.16 5.04%
EPS 49.79 39.70 31.75 21.02 14.02 13.90 8.82 33.42%
DPS 35.00 10.00 16.00 3.00 0.00 0.00 0.00 -
NAPS 2.29 1.99 1.74 1.42 1.23 1.13 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 44.49 36.44 29.10 23.13 16.08 15.87 21.55 12.83%
EPS 4.26 3.39 2.71 1.80 1.00 0.89 0.49 43.37%
DPS 2.99 0.85 1.37 0.26 0.00 0.00 0.00 -
NAPS 0.1959 0.1701 0.1486 0.1213 0.0874 0.0725 0.0573 22.72%
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 0.27 0.24 18.65%
P/EPS 6.97 6.42 6.24 3.90 6.06 4.89 10.66 -6.83%
EY 14.35 15.57 16.03 25.63 16.49 20.45 9.38 7.33%
DY 10.09 3.92 8.08 3.66 0.00 0.00 0.00 -
P/NAPS 1.52 1.28 1.14 0.58 0.69 0.60 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 0.34 0.21 24.16%
P/EPS 8.05 6.98 6.30 3.66 6.71 6.11 9.42 -2.58%
EY 12.42 14.33 15.87 27.29 14.91 16.36 10.62 2.64%
DY 8.73 3.61 8.00 3.90 0.00 0.00 0.00 -
P/NAPS 1.75 1.39 1.15 0.54 0.76 0.75 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