[THHEAVY] QoQ TTM Result on 31-Jul-2006 [#3]

Stock
[THHEAVY] TH HEAVY ENGINEERING BERHAD
Announcement Date
28-Sep-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2006
Quarter
31-Jul-2006 [#3]
Profit Trend
QoQ- 14.13%
YoY- 153.87%
Quarter Report
Latest QR
Upcoming QR
THHEAVY's Result
THHEAVY's Financial Summary
View:
Show?
TTM Result
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
Revenue 498,510 401,622 351,626 280,203 218,396 205,654 182,758 95.58%
PBT 32,951 33,755 28,324 27,610 23,889 18,764 16,514 58.69%
Tax -9,534 -13,423 -11,492 -11,700 -9,516 -7,526 -42,846 -63.38%
NP 23,417 20,332 16,832 15,910 14,373 11,238 -26,332 -
-
NP to SH 24,510 21,503 17,661 15,587 13,657 10,484 -27,101 -
-
Tax Rate 28.93% 39.77% 40.57% 42.38% 39.83% 40.11% 259.45% -
Total Cost 475,093 381,290 334,794 264,293 204,023 194,416 209,090 73.09%
-
Net Worth 254,823 245,052 238,631 234,654 224,827 221,741 108,891 76.53%
Dividend
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
Net Worth 254,823 245,052 238,631 234,654 224,827 221,741 108,891 76.53%
NOSH 238,152 237,914 233,952 234,654 231,780 230,980 181,485 19.92%
Ratio Analysis
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
NP Margin 4.70% 5.06% 4.79% 5.68% 6.58% 5.46% -14.41% -
ROE 9.62% 8.77% 7.40% 6.64% 6.07% 4.73% -24.89% -
Per Share
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
RPS 209.32 168.81 150.30 119.41 94.23 89.04 100.70 63.09%
EPS 10.29 9.04 7.55 6.64 5.89 4.54 -14.93 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.07 1.03 1.02 1.00 0.97 0.96 0.60 47.21%
Adjusted Per Share Value based on latest NOSH - 234,654
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
RPS 22.44 18.08 15.83 12.62 9.83 9.26 8.23 95.52%
EPS 1.10 0.97 0.80 0.70 0.61 0.47 -1.22 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1147 0.1103 0.1074 0.1056 0.1012 0.0998 0.049 76.57%
Price Multiplier on Financial Quarter End Date
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
Date 30/04/07 31/01/07 31/10/06 31/07/06 28/04/06 27/01/06 31/10/05 -
Price 1.40 1.13 1.19 1.32 1.44 1.21 1.15 -
P/RPS 0.67 0.67 0.79 1.11 1.53 1.36 1.14 -29.90%
P/EPS 13.60 12.50 15.76 19.87 24.44 26.66 -7.70 -
EY 7.35 8.00 6.34 5.03 4.09 3.75 -12.99 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.31 1.10 1.17 1.32 1.48 1.26 1.92 -22.55%
Price Multiplier on Announcement Date
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
Date 27/06/07 06/04/07 08/01/07 28/09/06 29/06/06 30/03/06 13/01/06 -
Price 1.45 1.26 1.10 1.27 1.43 1.07 1.06 -
P/RPS 0.69 0.75 0.73 1.06 1.52 1.20 1.05 -24.47%
P/EPS 14.09 13.94 14.57 19.12 24.27 23.57 -7.10 -
EY 7.10 7.17 6.86 5.23 4.12 4.24 -14.09 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.36 1.22 1.08 1.27 1.47 1.11 1.77 -16.15%

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