[THHEAVY] YoY TTM 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- -92.01%
YoY- 109.47%
Quarter Report
Latest QR
Upcoming QR
THHEAVY's Result
THHEAVY's Financial Summary
View:
Show?
TTM Result
30/06/13 30/06/12 30/06/11 30/04/11 30/04/10 30/04/09 30/04/08 CAGR
Revenue 235,605 89,648 3,098 3,098 148,033 347,723 571,987 -15.76%
PBT 25,949 11,295 2,514 2,514 -233 -342,239 17,001 8.52%
Tax -380 -11,750 0 0 -26,309 33,056 -2,138 -28.40%
NP 25,569 -455 2,514 2,514 -26,542 -309,183 14,863 11.06%
-
NP to SH 25,569 -455 2,514 2,514 -26,544 -305,497 14,298 11.89%
-
Tax Rate 1.46% 104.03% 0.00% 0.00% - - 12.58% -
Total Cost 210,036 90,103 584 584 174,575 656,906 557,124 -17.19%
-
Net Worth 335,328 167,730 0 170,353 116,750 135,118 408,380 -3.74%
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 335,328 167,730 0 170,353 116,750 135,118 408,380 -3.74%
NOSH 928,888 662,967 673,333 673,333 648,616 562,995 510,476 12.27%
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 10.85% -0.51% 81.15% 81.15% -17.93% -88.92% 2.60% -
ROE 7.63% -0.27% 0.00% 1.48% -22.74% -226.09% 3.50% -
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 25.36 13.52 0.46 0.46 22.82 61.76 112.05 -24.97%
EPS 2.75 -0.07 0.37 0.37 -4.09 -54.26 2.80 -0.34%
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 10.61 4.04 0.14 0.14 6.66 15.66 25.75 -15.76%
EPS 1.15 -0.02 0.11 0.11 -1.20 -13.75 0.64 12.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.151 0.0755 0.00 0.0767 0.0526 0.0608 0.1839 -3.74%
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 2.92 3.03 95.63 141.27 1.71 1.00 1.34 16.26%
P/EPS 26.88 -597.40 117.85 174.09 -9.53 -1.14 53.55 -12.48%
EY 3.72 -0.17 0.85 0.57 -10.49 -87.52 1.87 14.22%
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 - - 23/06/10 30/06/09 30/06/08 -
Price 0.79 0.41 0.00 0.00 0.38 0.57 1.52 -
P/RPS 3.11 3.03 0.00 0.00 1.66 0.92 1.36 17.35%
P/EPS 28.70 -597.40 0.00 0.00 -9.29 -1.05 54.27 -11.59%
EY 3.48 -0.17 0.00 0.00 -10.77 -95.20 1.84 13.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.19 1.62 0.00 0.00 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