[THHEAVY] QoQ 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- -35.73%
YoY- 189.43%
Quarter Report
Latest QR
Upcoming QR
THHEAVY's Result
THHEAVY's Financial Summary
View:
Show?
Quarter Result
31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 CAGR
Revenue 160,150 107,116 51,653 32,707 88,727 45,309 38,911 156.16%
PBT 5,816 11,639 8,212 2,657 5,102 7,918 3,087 52.36%
Tax -2,245 -4,617 -3,136 -1,494 -3,269 -2,386 -1,144 56.55%
NP 3,571 7,022 5,076 1,163 1,833 5,532 1,943 49.87%
-
NP to SH 3,907 7,462 5,076 1,178 1,833 5,532 1,943 59.10%
-
Tax Rate 38.60% 39.67% 38.19% 56.23% 64.07% 30.13% 37.06% -
Total Cost 156,579 100,094 46,577 31,544 86,894 39,777 36,968 161.09%
-
Net Worth 238,631 234,654 224,827 221,741 108,891 107,364 101,689 76.31%
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 238,631 234,654 224,827 221,741 108,891 107,364 101,689 76.31%
NOSH 233,952 234,654 231,780 230,980 181,485 181,973 181,588 18.34%
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 2.23% 6.56% 9.83% 3.56% 2.07% 12.21% 4.99% -
ROE 1.64% 3.18% 2.26% 0.53% 1.68% 5.15% 1.91% -
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 68.45 45.65 22.29 14.16 48.89 24.90 21.43 116.42%
EPS 1.67 3.18 2.19 0.51 1.01 3.04 1.07 34.44%
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 7.21 4.82 2.33 1.47 3.99 2.04 1.75 156.33%
EPS 0.18 0.34 0.23 0.05 0.08 0.25 0.09 58.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1074 0.1056 0.1012 0.0998 0.049 0.0483 0.0458 76.23%
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 1.74 2.89 6.46 8.55 2.35 4.42 3.36 -35.43%
P/EPS 71.26 41.51 65.75 237.25 113.86 36.18 67.29 3.88%
EY 1.40 2.41 1.52 0.42 0.88 2.76 1.49 -4.05%
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 1.61 2.78 6.42 7.56 2.17 4.54 2.85 -31.59%
P/EPS 65.87 39.94 65.30 209.80 104.95 37.17 57.01 10.08%
EY 1.52 2.50 1.53 0.48 0.95 2.69 1.75 -8.94%
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