[THHEAVY] QoQ TTM 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- 13.31%
YoY- 165.17%
Quarter Report
Latest QR
Upcoming QR
THHEAVY's Result
THHEAVY's Financial Summary
View:
Show?
TTM Result
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
Revenue 588,511 498,510 401,622 351,626 280,203 218,396 205,654 101.95%
PBT 26,424 32,951 33,755 28,324 27,610 23,889 18,764 25.71%
Tax -4,537 -9,534 -13,423 -11,492 -11,700 -9,516 -7,526 -28.70%
NP 21,887 23,417 20,332 16,832 15,910 14,373 11,238 56.14%
-
NP to SH 22,580 24,510 21,503 17,661 15,587 13,657 10,484 67.00%
-
Tax Rate 17.17% 28.93% 39.77% 40.57% 42.38% 39.83% 40.11% -
Total Cost 566,624 475,093 381,290 334,794 264,293 204,023 194,416 104.43%
-
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 3.72% 4.70% 5.06% 4.79% 5.68% 6.58% 5.46% -
ROE 7.94% 9.62% 8.77% 7.40% 6.64% 6.07% 4.73% -
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 229.79 209.32 168.81 150.30 119.41 94.23 89.04 88.47%
EPS 8.82 10.29 9.04 7.55 6.64 5.89 4.54 55.88%
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 26.50 22.44 18.08 15.83 12.62 9.83 9.26 101.95%
EPS 1.02 1.10 0.97 0.80 0.70 0.61 0.47 67.86%
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 0.61 0.67 0.67 0.79 1.11 1.53 1.36 -41.49%
P/EPS 15.88 13.60 12.50 15.76 19.87 24.44 26.66 -29.27%
EY 6.30 7.35 8.00 6.34 5.03 4.09 3.75 41.45%
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 0.44 0.69 0.75 0.73 1.06 1.52 1.20 -48.86%
P/EPS 11.46 14.09 13.94 14.57 19.12 24.27 23.57 -38.24%
EY 8.73 7.10 7.17 6.86 5.23 4.12 4.24 62.05%
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