[THHEAVY] YoY TTM Result on 31-Jan-2011 [#1]

Stock
[THHEAVY] TH HEAVY ENGINEERING BERHAD
Announcement Date
24-Mar-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2011
Quarter
31-Jan-2011 [#1]
Profit Trend
QoQ- -4.7%
YoY- 208.65%
Quarter Report
Latest QR
Upcoming QR
THHEAVY's Result
THHEAVY's Financial Summary
View:
Show?
TTM Result
31/03/13 31/03/12 31/03/11 31/01/11 31/01/10 31/01/09 31/01/08 CAGR
Revenue 205,745 56,382 2,349 8,486 223,341 340,630 640,429 -19.72%
PBT 23,536 12,901 31,465 45,623 -30,212 -326,653 22,387 0.97%
Tax -1,130 -5,000 0 1,432 -13,315 32,455 -784 7.33%
NP 22,406 7,901 31,465 47,055 -43,527 -294,198 21,603 0.70%
-
NP to SH 22,406 7,901 31,465 47,055 -43,308 -291,082 21,347 0.94%
-
Tax Rate 4.80% 38.76% 0.00% -3.14% - - 3.50% -
Total Cost 183,339 48,481 -29,116 -38,569 266,868 634,828 618,826 -20.97%
-
Net Worth 263,953 160,400 0 162,411 96,820 195,035 401,983 -7.81%
Dividend
31/03/13 31/03/12 31/03/11 31/01/11 31/01/10 31/01/09 31/01/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/13 31/03/12 31/03/11 31/01/11 31/01/10 31/01/09 31/01/08 CAGR
Net Worth 263,953 160,400 0 162,411 96,820 195,035 401,983 -7.81%
NOSH 771,794 660,084 647,058 647,058 645,471 750,135 508,839 8.39%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/01/11 31/01/10 31/01/09 31/01/08 CAGR
NP Margin 10.89% 14.01% 1,339.51% 554.50% -19.49% -86.37% 3.37% -
ROE 8.49% 4.93% 0.00% 28.97% -44.73% -149.25% 5.31% -
Per Share
31/03/13 31/03/12 31/03/11 31/01/11 31/01/10 31/01/09 31/01/08 CAGR
RPS 26.66 8.54 0.36 1.31 34.60 45.41 125.86 -25.94%
EPS 2.90 1.20 4.86 7.27 -6.71 -38.80 4.20 -6.91%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.342 0.243 0.00 0.251 0.15 0.26 0.79 -14.95%
Adjusted Per Share Value based on latest NOSH - 647,058
31/03/13 31/03/12 31/03/11 31/01/11 31/01/10 31/01/09 31/01/08 CAGR
RPS 9.26 2.54 0.11 0.38 10.06 15.34 28.83 -19.73%
EPS 1.01 0.36 1.42 2.12 -1.95 -13.11 0.96 0.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1188 0.0722 0.00 0.0731 0.0436 0.0878 0.181 -7.82%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/01/11 31/01/10 31/01/09 31/01/08 CAGR
Date 29/03/13 30/03/12 31/03/11 31/01/11 29/01/10 30/01/09 31/01/08 -
Price 0.47 0.32 0.62 0.62 0.41 0.34 1.68 -
P/RPS 1.76 3.75 170.79 47.28 1.18 0.75 1.33 5.57%
P/EPS 16.19 26.73 12.75 8.53 -6.11 -0.88 40.05 -16.07%
EY 6.18 3.74 7.84 11.73 -16.36 -114.13 2.50 19.14%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.37 1.32 0.00 2.47 2.73 1.31 2.13 -8.18%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/01/11 31/01/10 31/01/09 31/01/08 CAGR
Date 26/04/13 - - - 26/03/10 30/03/09 28/03/08 -
Price 0.46 0.00 0.00 0.00 0.28 0.28 1.40 -
P/RPS 1.73 0.00 0.00 0.00 0.81 0.62 1.11 8.96%
P/EPS 15.85 0.00 0.00 0.00 -4.17 -0.72 33.37 -13.41%
EY 6.31 0.00 0.00 0.00 -23.96 -138.59 3.00 15.47%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.35 0.00 0.00 0.00 1.87 1.08 1.77 -5.10%

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