[ROHAS] YoY TTM Result on 31-Mar-2009 [#1]

Stock
[ROHAS] ROHAS TECNIC BERHAD
Announcement Date
28-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- 11.69%
YoY- 52.98%
Quarter Report
Latest QR
Upcoming QR
ROHAS's Result
ROHAS's Financial Summary
View:
Show?
TTM Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 200,468 187,117 146,467 116,978 81,084 70,361 94,673 13.30%
PBT 24,075 19,338 13,831 9,763 6,429 4,203 2,509 45.72%
Tax -4,452 -2,374 -248 -283 -237 -425 -146 76.66%
NP 19,623 16,964 13,583 9,480 6,192 3,778 2,363 42.25%
-
NP to SH 19,623 16,964 13,583 9,480 6,197 3,774 2,305 42.84%
-
Tax Rate 18.49% 12.28% 1.79% 2.90% 3.69% 10.11% 5.82% -
Total Cost 180,845 170,153 132,884 107,498 74,892 66,583 92,310 11.84%
-
Net Worth 96,597 84,833 74,353 60,608 51,256 35,563 28,515 22.52%
Dividend
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Div 10,107 8,080 6,460 - 1,210 - - -
Div Payout % 51.51% 47.63% 47.56% - 19.54% - - -
Equity
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Net Worth 96,597 84,833 74,353 60,608 51,256 35,563 28,515 22.52%
NOSH 40,417 40,397 40,409 40,405 40,359 30,396 26,901 7.01%
Ratio Analysis
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
NP Margin 9.79% 9.07% 9.27% 8.10% 7.64% 5.37% 2.50% -
ROE 20.31% 20.00% 18.27% 15.64% 12.09% 10.61% 8.08% -
Per Share
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 495.99 463.19 362.46 289.51 200.90 231.48 351.93 5.87%
EPS 48.55 41.99 33.61 23.46 15.35 12.42 8.57 33.48%
DPS 25.00 20.00 16.00 0.00 3.00 0.00 0.00 -
NAPS 2.39 2.10 1.84 1.50 1.27 1.17 1.06 14.49%
Adjusted Per Share Value based on latest NOSH - 40,405
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 42.41 39.59 30.99 24.75 17.15 14.89 20.03 13.30%
EPS 4.15 3.59 2.87 2.01 1.31 0.80 0.49 42.72%
DPS 2.14 1.71 1.37 0.00 0.26 0.00 0.00 -
NAPS 0.2044 0.1795 0.1573 0.1282 0.1084 0.0752 0.0603 22.54%
Price Multiplier on Financial Quarter End Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 -
Price 3.95 2.53 2.23 0.80 0.90 0.87 0.90 -
P/RPS 0.80 0.55 0.62 0.28 0.45 0.38 0.26 20.58%
P/EPS 8.14 6.02 6.63 3.41 5.86 7.01 10.50 -4.15%
EY 12.29 16.60 15.07 29.33 17.06 14.27 9.52 4.34%
DY 6.33 7.91 7.17 0.00 3.33 0.00 0.00 -
P/NAPS 1.65 1.20 1.21 0.53 0.71 0.74 0.85 11.67%
Price Multiplier on Announcement Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/05/12 27/05/11 27/05/10 28/05/09 27/05/08 28/05/07 31/05/06 -
Price 3.88 2.56 2.17 1.53 1.25 0.77 0.73 -
P/RPS 0.78 0.55 0.60 0.53 0.62 0.33 0.21 24.42%
P/EPS 7.99 6.10 6.46 6.52 8.14 6.20 8.52 -1.06%
EY 12.51 16.40 15.49 15.33 12.28 16.12 11.74 1.06%
DY 6.44 7.81 7.37 0.00 2.40 0.00 0.00 -
P/NAPS 1.62 1.22 1.18 1.02 0.98 0.66 0.69 15.27%

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