[THHEAVY] QoQ TTM Result on 30-Apr-2006 [#2]

Stock
[THHEAVY] TH HEAVY ENGINEERING BERHAD
Announcement Date
29-Jun-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2006
Quarter
30-Apr-2006 [#2]
Profit Trend
QoQ- 30.27%
YoY- 139.62%
Quarter Report
Latest QR
Upcoming QR
THHEAVY's Result
THHEAVY's Financial Summary
View:
Show?
TTM Result
31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 CAGR
Revenue 401,622 351,626 280,203 218,396 205,654 182,758 94,031 162.55%
PBT 33,755 28,324 27,610 23,889 18,764 16,514 11,412 105.64%
Tax -13,423 -11,492 -11,700 -9,516 -7,526 -42,846 -40,393 -51.92%
NP 20,332 16,832 15,910 14,373 11,238 -26,332 -28,981 -
-
NP to SH 21,503 17,661 15,587 13,657 10,484 -27,101 -28,934 -
-
Tax Rate 39.77% 40.57% 42.38% 39.83% 40.11% 259.45% 353.95% -
Total Cost 381,290 334,794 264,293 204,023 194,416 209,090 123,012 112.15%
-
Net Worth 245,052 238,631 234,654 224,827 221,741 108,891 107,364 73.09%
Dividend
31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 CAGR
Net Worth 245,052 238,631 234,654 224,827 221,741 108,891 107,364 73.09%
NOSH 237,914 233,952 234,654 231,780 230,980 181,485 181,973 19.50%
Ratio Analysis
31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 CAGR
NP Margin 5.06% 4.79% 5.68% 6.58% 5.46% -14.41% -30.82% -
ROE 8.77% 7.40% 6.64% 6.07% 4.73% -24.89% -26.95% -
Per Share
31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 CAGR
RPS 168.81 150.30 119.41 94.23 89.04 100.70 51.67 119.70%
EPS 9.04 7.55 6.64 5.89 4.54 -14.93 -15.90 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.03 1.02 1.00 0.97 0.96 0.60 0.59 44.83%
Adjusted Per Share Value based on latest NOSH - 231,780
31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 CAGR
RPS 18.08 15.83 12.62 9.83 9.26 8.23 4.23 162.67%
EPS 0.97 0.80 0.70 0.61 0.47 -1.22 -1.30 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1103 0.1074 0.1056 0.1012 0.0998 0.049 0.0483 73.15%
Price Multiplier on Financial Quarter End Date
31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 CAGR
Date 31/01/07 31/10/06 31/07/06 28/04/06 27/01/06 31/10/05 29/07/05 -
Price 1.13 1.19 1.32 1.44 1.21 1.15 1.10 -
P/RPS 0.67 0.79 1.11 1.53 1.36 1.14 2.13 -53.65%
P/EPS 12.50 15.76 19.87 24.44 26.66 -7.70 -6.92 -
EY 8.00 6.34 5.03 4.09 3.75 -12.99 -14.45 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.10 1.17 1.32 1.48 1.26 1.92 1.86 -29.47%
Price Multiplier on Announcement Date
31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 CAGR
Date 06/04/07 08/01/07 28/09/06 29/06/06 30/03/06 13/01/06 - -
Price 1.26 1.10 1.27 1.43 1.07 1.06 0.00 -
P/RPS 0.75 0.73 1.06 1.52 1.20 1.05 0.00 -
P/EPS 13.94 14.57 19.12 24.27 23.57 -7.10 0.00 -
EY 7.17 6.86 5.23 4.12 4.24 -14.09 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.22 1.08 1.27 1.47 1.11 1.77 0.00 -

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