[THHEAVY] QoQ Cumulative Quarter Result on 31-Jan-2006 [#1]

Stock
[THHEAVY] TH HEAVY ENGINEERING BERHAD
Announcement Date
30-Mar-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2006
Quarter
31-Jan-2006 [#1]
Profit Trend
QoQ- 104.35%
YoY- 189.43%
Quarter Report
Latest QR
Upcoming QR
THHEAVY's Result
THHEAVY's Financial Summary
View:
Show?
Cumulative Result
31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 CAGR
Revenue 351,626 191,476 84,359 32,707 183,174 94,031 48,722 272.11%
PBT 28,324 22,508 10,868 2,657 -20,299 11,413 3,494 302.00%
Tax -11,492 -9,248 -4,630 -1,494 -6,799 -40,344 -37,958 -54.81%
NP 16,832 13,260 6,238 1,163 -27,098 -28,931 -34,464 -
-
NP to SH 17,661 13,754 6,238 1,178 -27,098 7,883 2,350 282.26%
-
Tax Rate 40.57% 41.09% 42.60% 56.23% - 353.49% 1,086.38% -
Total Cost 334,794 178,216 78,121 31,544 210,272 122,962 83,186 152.37%
-
Net Worth 239,232 234,310 224,939 221,741 109,192 29,251 6,926 953.79%
Dividend
31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 CAGR
Net Worth 239,232 234,310 224,939 221,741 109,192 29,251 6,926 953.79%
NOSH 234,541 234,310 231,895 230,980 181,987 49,578 12,368 607.32%
Ratio Analysis
31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 CAGR
NP Margin 4.79% 6.93% 7.39% 3.56% -14.79% -30.77% -70.74% -
ROE 7.38% 5.87% 2.77% 0.53% -24.82% 26.95% 33.93% -
Per Share
31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 CAGR
RPS 149.92 81.72 36.38 14.16 100.65 189.66 393.92 -47.39%
EPS 7.53 5.87 2.69 0.51 -14.89 -15.90 -19.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.02 1.00 0.97 0.96 0.60 0.59 0.56 48.98%
Adjusted Per Share Value based on latest NOSH - 230,980
31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 CAGR
RPS 15.83 8.62 3.80 1.47 8.25 4.23 2.19 272.50%
EPS 0.80 0.62 0.28 0.05 -1.22 0.35 0.11 274.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1077 0.1055 0.1013 0.0998 0.0492 0.0132 0.0031 957.86%
Price Multiplier on Financial Quarter End Date
31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 CAGR
Date 31/10/06 31/07/06 28/04/06 27/01/06 31/10/05 29/07/05 29/04/05 -
Price 1.19 1.32 1.44 1.21 1.15 1.10 0.72 -
P/RPS 0.79 1.62 3.96 8.55 1.14 0.58 0.18 167.34%
P/EPS 15.80 22.49 53.53 237.25 -7.72 6.92 3.79 158.35%
EY 6.33 4.45 1.87 0.42 -12.95 14.45 26.39 -61.29%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.17 1.32 1.48 1.26 1.92 1.86 1.29 -6.28%
Price Multiplier on Announcement Date
31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 CAGR
Date 08/01/07 28/09/06 29/06/06 30/03/06 13/01/06 30/09/05 30/06/05 -
Price 1.10 1.27 1.43 1.07 1.06 1.13 0.61 -
P/RPS 0.73 1.55 3.93 7.56 1.05 0.60 0.15 186.35%
P/EPS 14.61 21.64 53.16 209.80 -7.12 7.11 3.21 173.88%
EY 6.85 4.62 1.88 0.48 -14.05 14.07 31.15 -63.46%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.08 1.27 1.47 1.11 1.77 1.92 1.09 -0.61%

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