[ROHAS] YoY TTM Result on 31-Mar-2010 [#1]

Stock
[ROHAS] ROHAS TECNIC BERHAD
Announcement Date
27-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- 5.96%
YoY- 43.28%
Quarter Report
Latest QR
Upcoming QR
ROHAS's Result
ROHAS's Financial Summary
View:
Show?
TTM Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 197,718 200,468 187,117 146,467 116,978 81,084 70,361 18.77%
PBT 22,695 24,075 19,338 13,831 9,763 6,429 4,203 32.41%
Tax -5,362 -4,452 -2,374 -248 -283 -237 -425 52.51%
NP 17,333 19,623 16,964 13,583 9,480 6,192 3,778 28.87%
-
NP to SH 17,333 19,623 16,964 13,583 9,480 6,197 3,774 28.89%
-
Tax Rate 23.63% 18.49% 12.28% 1.79% 2.90% 3.69% 10.11% -
Total Cost 180,385 180,845 170,153 132,884 107,498 74,892 66,583 18.05%
-
Net Worth 103,809 96,597 84,833 74,353 60,608 51,256 35,563 19.52%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div - 10,107 8,080 6,460 - 1,210 - -
Div Payout % - 51.51% 47.63% 47.56% - 19.54% - -
Equity
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 103,809 96,597 84,833 74,353 60,608 51,256 35,563 19.52%
NOSH 40,392 40,417 40,397 40,409 40,405 40,359 30,396 4.84%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin 8.77% 9.79% 9.07% 9.27% 8.10% 7.64% 5.37% -
ROE 16.70% 20.31% 20.00% 18.27% 15.64% 12.09% 10.61% -
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 489.49 495.99 463.19 362.46 289.51 200.90 231.48 13.28%
EPS 42.91 48.55 41.99 33.61 23.46 15.35 12.42 22.92%
DPS 0.00 25.00 20.00 16.00 0.00 3.00 0.00 -
NAPS 2.57 2.39 2.10 1.84 1.50 1.27 1.17 14.00%
Adjusted Per Share Value based on latest NOSH - 40,409
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 41.83 42.41 39.59 30.99 24.75 17.15 14.89 18.76%
EPS 3.67 4.15 3.59 2.87 2.01 1.31 0.80 28.87%
DPS 0.00 2.14 1.71 1.37 0.00 0.26 0.00 -
NAPS 0.2196 0.2044 0.1795 0.1573 0.1282 0.1084 0.0752 19.53%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 3.16 3.95 2.53 2.23 0.80 0.90 0.87 -
P/RPS 0.65 0.80 0.55 0.62 0.28 0.45 0.38 9.35%
P/EPS 7.36 8.14 6.02 6.63 3.41 5.86 7.01 0.81%
EY 13.58 12.29 16.60 15.07 29.33 17.06 14.27 -0.82%
DY 0.00 6.33 7.91 7.17 0.00 3.33 0.00 -
P/NAPS 1.23 1.65 1.20 1.21 0.53 0.71 0.74 8.82%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 28/05/13 30/05/12 27/05/11 27/05/10 28/05/09 27/05/08 28/05/07 -
Price 3.25 3.88 2.56 2.17 1.53 1.25 0.77 -
P/RPS 0.66 0.78 0.55 0.60 0.53 0.62 0.33 12.23%
P/EPS 7.57 7.99 6.10 6.46 6.52 8.14 6.20 3.38%
EY 13.20 12.51 16.40 15.49 15.33 12.28 16.12 -3.27%
DY 0.00 6.44 7.81 7.37 0.00 2.40 0.00 -
P/NAPS 1.26 1.62 1.22 1.18 1.02 0.98 0.66 11.36%

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