[ROHAS] YoY TTM Result on 31-Dec-2009 [#4]

Stock
[ROHAS] ROHAS TECNIC BERHAD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 1.34%
YoY- 51.02%
Quarter Report
Latest QR
Upcoming QR
ROHAS's Result
ROHAS's Financial Summary
View:
Show?
TTM Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 193,955 210,300 172,234 137,543 109,323 75,990 74,991 17.14%
PBT 22,577 24,193 18,194 13,163 8,671 4,920 4,688 29.91%
Tax -5,181 -4,063 -2,154 -344 -183 -217 -453 50.04%
NP 17,396 20,130 16,040 12,819 8,488 4,703 4,235 26.52%
-
NP to SH 17,396 20,130 16,040 12,819 8,488 4,708 4,215 26.62%
-
Tax Rate 22.95% 16.79% 11.84% 2.61% 2.11% 4.41% 9.66% -
Total Cost 176,559 190,170 156,194 124,724 100,835 71,287 70,756 16.44%
-
Net Worth 99,764 92,585 80,411 70,259 57,350 41,317 34,255 19.48%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div - 14,147 4,040 6,460 1,210 - - -
Div Payout % - 70.28% 25.19% 50.40% 14.26% - - -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 99,764 92,585 80,411 70,259 57,350 41,317 34,255 19.48%
NOSH 40,390 40,430 40,407 40,378 40,387 33,591 30,314 4.89%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 8.97% 9.57% 9.31% 9.32% 7.76% 6.19% 5.65% -
ROE 17.44% 21.74% 19.95% 18.25% 14.80% 11.39% 12.30% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 480.20 520.15 426.24 340.63 270.69 226.22 247.38 11.67%
EPS 43.07 49.79 39.70 31.75 21.02 14.02 13.90 20.72%
DPS 0.00 35.00 10.00 16.00 3.00 0.00 0.00 -
NAPS 2.47 2.29 1.99 1.74 1.42 1.23 1.13 13.90%
Adjusted Per Share Value based on latest NOSH - 40,378
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 41.03 44.49 36.44 29.10 23.13 16.08 15.87 17.13%
EPS 3.68 4.26 3.39 2.71 1.80 1.00 0.89 26.66%
DPS 0.00 2.99 0.85 1.37 0.26 0.00 0.00 -
NAPS 0.2111 0.1959 0.1701 0.1486 0.1213 0.0874 0.0725 19.47%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 3.18 3.47 2.55 1.98 0.82 0.85 0.68 -
P/RPS 0.66 0.67 0.60 0.58 0.30 0.38 0.27 16.04%
P/EPS 7.38 6.97 6.42 6.24 3.90 6.06 4.89 7.09%
EY 13.54 14.35 15.57 16.03 25.63 16.49 20.45 -6.63%
DY 0.00 10.09 3.92 8.08 3.66 0.00 0.00 -
P/NAPS 1.29 1.52 1.28 1.14 0.58 0.69 0.60 13.59%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 26/02/13 29/02/12 25/02/11 25/02/10 27/02/09 28/02/08 28/02/07 -
Price 3.12 4.01 2.77 2.00 0.77 0.94 0.85 -
P/RPS 0.65 0.77 0.65 0.59 0.28 0.42 0.34 11.39%
P/EPS 7.24 8.05 6.98 6.30 3.66 6.71 6.11 2.86%
EY 13.80 12.42 14.33 15.87 27.29 14.91 16.36 -2.79%
DY 0.00 8.73 3.61 8.00 3.90 0.00 0.00 -
P/NAPS 1.26 1.75 1.39 1.15 0.54 0.76 0.75 9.02%

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