[THHEAVY] QoQ TTM Result on 31-Oct-2005 [#4]

Stock
[THHEAVY] TH HEAVY ENGINEERING BERHAD
Announcement Date
13-Jan-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2005
Quarter
31-Oct-2005 [#4]
Profit Trend
QoQ- 6.34%
YoY--%
Quarter Report
Latest QR
Upcoming QR
THHEAVY's Result
THHEAVY's Financial Summary
View:
Show?
TTM Result
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
Revenue 280,203 218,396 205,654 182,758 94,031 48,722 9,811 840.09%
PBT 27,610 23,889 18,764 16,514 11,412 3,494 407 1576.23%
Tax -11,700 -9,516 -7,526 -42,846 -40,393 -37,960 -36,814 -53.52%
NP 15,910 14,373 11,238 -26,332 -28,981 -34,466 -36,407 -
-
NP to SH 15,587 13,657 10,484 -27,101 -28,934 -34,466 -36,407 -
-
Tax Rate 42.38% 39.83% 40.11% 259.45% 353.95% 1,086.43% 9,045.21% -
Total Cost 264,293 204,023 194,416 209,090 123,012 83,188 46,218 220.80%
-
Net Worth 234,654 224,827 221,741 108,891 107,364 101,689 1,087 3534.18%
Dividend
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
Net Worth 234,654 224,827 221,741 108,891 107,364 101,689 1,087 3534.18%
NOSH 234,654 231,780 230,980 181,485 181,973 181,588 1,977 2336.39%
Ratio Analysis
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
NP Margin 5.68% 6.58% 5.46% -14.41% -30.82% -70.74% -371.08% -
ROE 6.64% 6.07% 4.73% -24.89% -26.95% -33.89% -3,347.14% -
Per Share
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
RPS 119.41 94.23 89.04 100.70 51.67 26.83 496.09 -61.40%
EPS 6.64 5.89 4.54 -14.93 -15.90 -18.98 -1,840.92 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 0.97 0.96 0.60 0.59 0.56 0.55 49.13%
Adjusted Per Share Value based on latest NOSH - 181,485
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
RPS 12.62 9.83 9.26 8.23 4.23 2.19 0.44 842.77%
EPS 0.70 0.61 0.47 -1.22 -1.30 -1.55 -1.64 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1056 0.1012 0.0998 0.049 0.0483 0.0458 0.0005 3481.40%
Price Multiplier on Financial Quarter End Date
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
Date 31/07/06 28/04/06 27/01/06 31/10/05 29/07/05 29/04/05 31/01/05 -
Price 1.32 1.44 1.21 1.15 1.10 0.72 0.70 -
P/RPS 1.11 1.53 1.36 1.14 2.13 2.68 0.14 299.12%
P/EPS 19.87 24.44 26.66 -7.70 -6.92 -3.79 -0.04 -
EY 5.03 4.09 3.75 -12.99 -14.45 -26.36 -2,629.89 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.32 1.48 1.26 1.92 1.86 1.29 1.27 2.61%
Price Multiplier on Announcement Date
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
Date 28/09/06 29/06/06 30/03/06 13/01/06 - - - -
Price 1.27 1.43 1.07 1.06 0.00 0.00 0.00 -
P/RPS 1.06 1.52 1.20 1.05 0.00 0.00 0.00 -
P/EPS 19.12 24.27 23.57 -7.10 0.00 0.00 0.00 -
EY 5.23 4.12 4.24 -14.09 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.27 1.47 1.11 1.77 0.00 0.00 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