[THHEAVY] QoQ Cumulative Quarter Result on 31-Jan-2007 [#1]

Stock
[THHEAVY] TH HEAVY ENGINEERING BERHAD
Announcement Date
06-Apr-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2007
Quarter
31-Jan-2007 [#1]
Profit Trend
QoQ- -71.58%
YoY- 326.15%
Quarter Report
Latest QR
Upcoming QR
THHEAVY's Result
THHEAVY's Financial Summary
View:
Show?
Cumulative Result
31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 CAGR
Revenue 612,875 428,362 231,244 82,703 351,626 191,476 84,359 273.75%
PBT 24,504 20,608 15,495 8,088 28,324 22,508 10,868 71.69%
Tax -3,437 -2,292 -2,671 -3,425 -11,492 -9,248 -4,630 -17.97%
NP 21,067 18,316 12,824 4,663 16,832 13,260 6,238 124.59%
-
NP to SH 20,667 18,673 12,783 5,020 17,661 13,754 6,238 121.75%
-
Tax Rate 14.03% 11.12% 17.24% 42.35% 40.57% 41.09% 42.60% -
Total Cost 591,808 410,046 218,420 78,040 334,794 178,216 78,121 284.30%
-
Net Worth 295,616 283,543 254,707 245,052 239,232 234,310 224,939 19.92%
Dividend
31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 CAGR
Net Worth 295,616 283,543 254,707 245,052 239,232 234,310 224,939 19.92%
NOSH 261,607 255,444 238,044 237,914 234,541 234,310 231,895 8.34%
Ratio Analysis
31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 CAGR
NP Margin 3.44% 4.28% 5.55% 5.64% 4.79% 6.93% 7.39% -
ROE 6.99% 6.59% 5.02% 2.05% 7.38% 5.87% 2.77% -
Per Share
31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 CAGR
RPS 234.27 167.69 97.14 34.76 149.92 81.72 36.38 244.95%
EPS 7.90 7.31 5.37 2.11 7.53 5.87 2.69 104.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.13 1.11 1.07 1.03 1.02 1.00 0.97 10.68%
Adjusted Per Share Value based on latest NOSH - 237,914
31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 CAGR
RPS 27.59 19.29 10.41 3.72 15.83 8.62 3.80 273.60%
EPS 0.93 0.84 0.58 0.23 0.80 0.62 0.28 122.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1331 0.1277 0.1147 0.1103 0.1077 0.1055 0.1013 19.90%
Price Multiplier on Financial Quarter End Date
31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 CAGR
Date 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 28/04/06 -
Price 1.00 1.40 1.40 1.13 1.19 1.32 1.44 -
P/RPS 0.43 0.83 1.44 3.25 0.79 1.62 3.96 -77.14%
P/EPS 12.66 19.15 26.07 53.55 15.80 22.49 53.53 -61.65%
EY 7.90 5.22 3.84 1.87 6.33 4.45 1.87 160.64%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.88 1.26 1.31 1.10 1.17 1.32 1.48 -29.22%
Price Multiplier on Announcement Date
31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 CAGR
Date 28/12/07 28/09/07 27/06/07 06/04/07 08/01/07 28/09/06 29/06/06 -
Price 1.03 1.01 1.45 1.26 1.10 1.27 1.43 -
P/RPS 0.44 0.60 1.49 3.62 0.73 1.55 3.93 -76.67%
P/EPS 13.04 13.82 27.00 59.72 14.61 21.64 53.16 -60.71%
EY 7.67 7.24 3.70 1.67 6.85 4.62 1.88 154.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.91 0.91 1.36 1.22 1.08 1.27 1.47 -27.30%

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