[THHEAVY] QoQ Quarter Result on 31-Oct-2006 [#4]

Stock
[THHEAVY] TH HEAVY ENGINEERING BERHAD
Announcement Date
08-Jan-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2006
Quarter
31-Oct-2006 [#4]
Profit Trend
QoQ- -47.64%
YoY- 113.15%
Quarter Report
Latest QR
Upcoming QR
THHEAVY's Result
THHEAVY's Financial Summary
View:
Show?
Quarter Result
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
Revenue 197,117 148,541 82,703 160,150 107,116 51,653 32,707 232.26%
PBT 5,112 7,408 8,088 5,816 11,639 8,212 2,657 54.87%
Tax 380 753 -3,425 -2,245 -4,617 -3,136 -1,494 -
NP 5,492 8,161 4,663 3,571 7,022 5,076 1,163 182.27%
-
NP to SH 5,532 8,121 5,020 3,907 7,462 5,076 1,178 181.22%
-
Tax Rate -7.43% -10.16% 42.35% 38.60% 39.67% 38.19% 56.23% -
Total Cost 191,625 140,380 78,040 156,579 100,094 46,577 31,544 234.03%
-
Net Worth 284,283 254,823 245,052 238,631 234,654 224,827 221,741 18.06%
Dividend
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
Net Worth 284,283 254,823 245,052 238,631 234,654 224,827 221,741 18.06%
NOSH 256,111 238,152 237,914 233,952 234,654 231,780 230,980 7.14%
Ratio Analysis
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
NP Margin 2.79% 5.49% 5.64% 2.23% 6.56% 9.83% 3.56% -
ROE 1.95% 3.19% 2.05% 1.64% 3.18% 2.26% 0.53% -
Per Share
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
RPS 76.97 62.37 34.76 68.45 45.65 22.29 14.16 210.11%
EPS 2.16 3.41 2.11 1.67 3.18 2.19 0.51 162.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.11 1.07 1.03 1.02 1.00 0.97 0.96 10.19%
Adjusted Per Share Value based on latest NOSH - 233,952
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
RPS 8.87 6.69 3.72 7.21 4.82 2.33 1.47 232.53%
EPS 0.25 0.37 0.23 0.18 0.34 0.23 0.05 193.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.128 0.1147 0.1103 0.1074 0.1056 0.1012 0.0998 18.10%
Price Multiplier on Financial Quarter End Date
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
Date 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 28/04/06 27/01/06 -
Price 1.40 1.40 1.13 1.19 1.32 1.44 1.21 -
P/RPS 1.82 2.24 3.25 1.74 2.89 6.46 8.55 -64.44%
P/EPS 64.81 41.06 53.55 71.26 41.51 65.75 237.25 -57.99%
EY 1.54 2.44 1.87 1.40 2.41 1.52 0.42 138.34%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.26 1.31 1.10 1.17 1.32 1.48 1.26 0.00%
Price Multiplier on Announcement Date
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
Date 28/09/07 27/06/07 06/04/07 08/01/07 28/09/06 29/06/06 30/03/06 -
Price 1.01 1.45 1.26 1.10 1.27 1.43 1.07 -
P/RPS 1.31 2.32 3.62 1.61 2.78 6.42 7.56 -69.01%
P/EPS 46.76 42.52 59.72 65.87 39.94 65.30 209.80 -63.34%
EY 2.14 2.35 1.67 1.52 2.50 1.53 0.48 171.62%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.91 1.36 1.22 1.08 1.27 1.47 1.11 -12.43%

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