[THHEAVY] QoQ Cumulative Quarter Result on 31-Dec-2012 [#4]

Stock
[THHEAVY] TH HEAVY ENGINEERING BERHAD
Announcement Date
27-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 35.6%
YoY- 348.51%
Quarter Report
Latest QR
Upcoming QR
THHEAVY's Result
THHEAVY's Financial Summary
View:
Show?
Cumulative Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 198,916 115,317 56,078 190,375 116,703 70,087 40,708 187.67%
PBT 19,287 15,216 6,020 30,305 23,871 19,572 12,789 31.47%
Tax -170 0 0 -6,130 -6,043 -5,750 -5,000 -89.48%
NP 19,117 15,216 6,020 24,175 17,828 13,822 7,789 81.85%
-
NP to SH 19,117 15,216 6,020 24,175 17,828 13,822 7,789 81.85%
-
Tax Rate 0.88% 0.00% 0.00% 20.23% 25.32% 29.38% 39.10% -
Total Cost 179,799 100,101 50,058 166,200 98,875 56,265 32,919 209.82%
-
Net Worth 211,293 356,686 263,953 257,099 228,997 167,318 160,400 20.14%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 211,293 356,686 263,953 257,099 228,997 167,318 160,400 20.14%
NOSH 479,122 988,051 771,794 767,460 768,448 661,339 660,084 -19.21%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 9.61% 13.19% 10.74% 12.70% 15.28% 19.72% 19.13% -
ROE 9.05% 4.27% 2.28% 9.40% 7.79% 8.26% 4.86% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 41.52 11.67 7.27 24.81 15.19 10.60 6.17 256.02%
EPS 3.99 1.54 0.78 3.15 2.32 2.09 1.18 125.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.441 0.361 0.342 0.335 0.298 0.253 0.243 48.72%
Adjusted Per Share Value based on latest NOSH - 933,382
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 8.96 5.19 2.52 8.57 5.25 3.16 1.83 188.06%
EPS 0.86 0.69 0.27 1.09 0.80 0.62 0.35 81.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0951 0.1606 0.1188 0.1158 0.1031 0.0753 0.0722 20.14%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.84 0.74 0.47 0.52 0.50 0.41 0.32 -
P/RPS 2.02 6.34 6.47 2.10 3.29 3.87 5.19 -46.66%
P/EPS 21.05 48.05 60.26 16.51 21.55 19.62 27.12 -15.52%
EY 4.75 2.08 1.66 6.06 4.64 5.10 3.69 18.31%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.90 2.05 1.37 1.55 1.68 1.62 1.32 27.45%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 22/11/13 29/08/13 26/04/13 27/02/13 17/10/12 24/07/12 31/05/12 -
Price 0.915 0.79 0.46 0.43 0.50 0.41 0.38 -
P/RPS 2.20 6.77 6.33 1.73 3.29 3.87 6.16 -49.63%
P/EPS 22.93 51.30 58.97 13.65 21.55 19.62 32.20 -20.23%
EY 4.36 1.95 1.70 7.33 4.64 5.10 3.11 25.23%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.07 2.19 1.35 1.28 1.68 1.62 1.56 20.73%

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