[THHEAVY] YoY TTM Result on 31-Jul-2010 [#3]

Stock
[THHEAVY] TH HEAVY ENGINEERING BERHAD
Announcement Date
23-Sep-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2010
Quarter
31-Jul-2010 [#3]
Profit Trend
QoQ- 155.13%
YoY- 112.63%
Quarter Report
Latest QR
Upcoming QR
THHEAVY's Result
THHEAVY's Financial Summary
View:
Show?
TTM Result
30/09/12 30/09/11 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 CAGR
Revenue 120,590 1,924 1,924 64,912 355,657 456,194 588,511 -26.39%
PBT 15,482 3,502 3,502 39,511 -150,238 -205,698 26,424 -9.81%
Tax -12,043 -52 -52 -24,877 31,691 -1,153 -4,537 20.77%
NP 3,439 3,450 3,450 14,634 -118,547 -206,851 21,887 -30.07%
-
NP to SH 3,439 3,450 3,450 14,634 -115,878 -206,441 22,580 -30.49%
-
Tax Rate 77.79% 1.48% 1.48% 62.96% - - 17.17% -
Total Cost 117,151 -1,526 -1,526 50,278 474,204 663,045 566,624 -26.26%
-
Net Worth 243,630 0 168,134 131,865 106,850 211,899 284,283 -2.93%
Dividend
30/09/12 30/09/11 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/09/11 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 CAGR
Net Worth 243,630 0 168,134 131,865 106,850 211,899 284,283 -2.93%
NOSH 817,551 656,774 656,774 649,583 562,373 516,827 256,111 25.15%
Ratio Analysis
30/09/12 30/09/11 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 CAGR
NP Margin 2.85% 179.31% 179.31% 22.54% -33.33% -45.34% 3.72% -
ROE 1.41% 0.00% 2.05% 11.10% -108.45% -97.42% 7.94% -
Per Share
30/09/12 30/09/11 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 CAGR
RPS 14.75 0.29 0.29 9.99 63.24 88.27 229.79 -41.19%
EPS 0.42 0.53 0.53 2.25 -20.61 -39.94 8.82 -44.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.298 0.00 0.256 0.203 0.19 0.41 1.11 -22.44%
Adjusted Per Share Value based on latest NOSH - 649,583
30/09/12 30/09/11 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 CAGR
RPS 5.43 0.09 0.09 2.92 16.01 20.54 26.50 -26.39%
EPS 0.15 0.16 0.16 0.66 -5.22 -9.29 1.02 -30.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1097 0.00 0.0757 0.0594 0.0481 0.0954 0.128 -2.93%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 CAGR
Date 28/09/12 30/09/11 29/07/11 30/07/10 31/07/09 31/07/08 31/07/07 -
Price 0.50 0.34 0.43 0.38 0.61 1.72 1.40 -
P/RPS 3.39 116.06 146.78 3.80 0.96 1.95 0.61 39.31%
P/EPS 118.86 64.73 81.86 16.87 -2.96 -4.31 15.88 47.57%
EY 0.84 1.54 1.22 5.93 -33.78 -23.22 6.30 -32.26%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.68 0.00 1.68 1.87 3.21 4.20 1.26 5.71%
Price Multiplier on Announcement Date
30/09/12 30/09/11 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 CAGR
Date 17/10/12 - - 23/09/10 29/09/09 29/09/08 28/09/07 -
Price 0.50 0.00 0.00 0.36 0.46 1.55 1.01 -
P/RPS 3.39 0.00 0.00 3.60 0.73 1.76 0.44 48.39%
P/EPS 118.86 0.00 0.00 15.98 -2.23 -3.88 11.46 57.17%
EY 0.84 0.00 0.00 6.26 -44.79 -25.77 8.73 -36.40%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.68 0.00 0.00 1.77 2.42 3.78 0.91 12.58%

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