[THHEAVY] YoY Annualized Quarter Result on 30-Apr-2011 [#2]

Stock
[THHEAVY] TH HEAVY ENGINEERING BERHAD
Announcement Date
17-Jun-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2011
Quarter
30-Apr-2011 [#2]
Profit Trend
QoQ--%
YoY- -87.32%
Quarter Report
Latest QR
Upcoming QR
THHEAVY's Result
THHEAVY's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/13 30/06/12 30/06/11 30/04/11 30/04/10 30/04/09 30/04/08 CAGR
Revenue 230,634 140,174 0 6,196 55,472 354,430 380,712 -9.23%
PBT 30,432 39,144 0 5,028 39,672 -38,672 15,984 13.26%
Tax 0 -11,500 0 0 -10 0 -2,748 -
NP 30,432 27,644 0 5,028 39,662 -38,672 13,236 17.47%
-
NP to SH 30,432 27,644 0 5,028 39,662 -38,230 13,540 16.95%
-
Tax Rate 0.00% 29.38% - 0.00% 0.03% - 17.19% -
Total Cost 200,202 112,530 0 1,168 15,810 393,102 367,476 -11.08%
-
Net Worth 356,686 167,318 0 167,379 116,652 134,929 410,303 -2.67%
Dividend
30/06/13 30/06/12 30/06/11 30/04/11 30/04/10 30/04/09 30/04/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/13 30/06/12 30/06/11 30/04/11 30/04/10 30/04/09 30/04/08 CAGR
Net Worth 356,686 167,318 0 167,379 116,652 134,929 410,303 -2.67%
NOSH 988,051 661,339 661,578 661,578 648,071 562,205 512,878 13.52%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/04/11 30/04/10 30/04/09 30/04/08 CAGR
NP Margin 13.19% 19.72% 0.00% 81.15% 71.50% -10.91% 3.48% -
ROE 8.53% 16.52% 0.00% 3.00% 34.00% -28.33% 3.30% -
Per Share
30/06/13 30/06/12 30/06/11 30/04/11 30/04/10 30/04/09 30/04/08 CAGR
RPS 23.34 21.20 0.00 0.94 8.56 63.04 74.23 -20.05%
EPS 3.08 4.18 0.00 0.76 6.12 -6.80 2.64 3.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.361 0.253 0.00 0.253 0.18 0.24 0.80 -14.26%
Adjusted Per Share Value based on latest NOSH - 673,333
30/06/13 30/06/12 30/06/11 30/04/11 30/04/10 30/04/09 30/04/08 CAGR
RPS 10.38 6.31 0.00 0.28 2.50 15.96 17.14 -9.24%
EPS 1.37 1.24 0.00 0.23 1.79 -1.72 0.61 16.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1606 0.0753 0.00 0.0754 0.0525 0.0607 0.1847 -2.66%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/04/11 30/04/10 30/04/09 30/04/08 CAGR
Date 28/06/13 29/06/12 30/06/11 29/04/11 30/04/10 30/04/09 30/04/08 -
Price 0.74 0.41 0.44 0.65 0.39 0.62 1.50 -
P/RPS 3.17 1.93 0.00 69.40 4.56 0.98 2.02 9.10%
P/EPS 24.03 9.81 0.00 85.53 6.37 -9.12 56.82 -15.33%
EY 4.16 10.20 0.00 1.17 15.69 -10.97 1.76 18.10%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.05 1.62 0.00 2.57 2.17 2.58 1.88 1.68%
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/04/11 30/04/10 30/04/09 30/04/08 CAGR
Date 29/08/13 24/07/12 - 17/06/11 23/06/10 30/06/09 30/06/08 -
Price 0.79 0.41 0.00 0.47 0.38 0.57 1.52 -
P/RPS 3.38 1.93 0.00 50.18 4.44 0.90 2.05 10.15%
P/EPS 25.65 9.81 0.00 61.84 6.21 -8.38 57.58 -14.47%
EY 3.90 10.20 0.00 1.62 16.11 -11.93 1.74 16.89%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.19 1.62 0.00 1.86 2.11 2.38 1.90 2.78%

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