[THHEAVY] YoY TTM Result on 31-Oct-2011 [#4]

Stock
[THHEAVY] TH HEAVY ENGINEERING BERHAD
Announcement Date
15-Dec-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2011
Quarter
31-Oct-2011 [#4]
Profit Trend
QoQ- -37.74%
YoY- -95.93%
Quarter Report
Latest QR
Upcoming QR
THHEAVY's Result
THHEAVY's Financial Summary
View:
Show?
TTM Result
31/12/13 31/12/12 31/12/11 31/10/11 31/10/10 31/10/09 31/10/08 CAGR
Revenue 259,976 190,375 15,857 15,857 34,865 297,511 360,865 -6.14%
PBT -974 30,305 2,200 2,200 64,359 -39,405 -314,911 -67.29%
Tax 2,529 -6,130 -52 -52 -11,562 -13,315 31,683 -38.67%
NP 1,555 24,175 2,148 2,148 52,797 -52,720 -283,228 -
-
NP to SH 8,188 24,175 2,148 2,148 52,797 -52,280 -279,832 -
-
Tax Rate - 20.23% 2.36% 2.36% 17.96% - - -
Total Cost 258,421 166,200 13,709 13,709 -17,932 350,231 644,093 -16.19%
-
Net Worth 1,223,155 312,683 153,836 143,360 167,130 100,784 144,756 51.10%
Dividend
31/12/13 31/12/12 31/12/11 31/10/11 31/10/10 31/10/09 31/10/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/13 31/12/12 31/12/11 31/10/11 31/10/10 31/10/09 31/10/08 CAGR
Net Worth 1,223,155 312,683 153,836 143,360 167,130 100,784 144,756 51.10%
NOSH 2,824,838 933,382 663,087 560,000 663,217 559,913 516,987 38.88%
Ratio Analysis
31/12/13 31/12/12 31/12/11 31/10/11 31/10/10 31/10/09 31/10/08 CAGR
NP Margin 0.60% 12.70% 13.55% 13.55% 151.43% -17.72% -78.49% -
ROE 0.67% 7.73% 1.40% 1.50% 31.59% -51.87% -193.31% -
Per Share
31/12/13 31/12/12 31/12/11 31/10/11 31/10/10 31/10/09 31/10/08 CAGR
RPS 9.20 20.40 2.39 2.83 5.26 53.14 69.80 -32.42%
EPS 0.29 2.59 0.32 0.38 7.96 -9.34 -54.13 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.433 0.335 0.232 0.256 0.252 0.18 0.28 8.79%
Adjusted Per Share Value based on latest NOSH - 560,000
31/12/13 31/12/12 31/12/11 31/10/11 31/10/10 31/10/09 31/10/08 CAGR
RPS 11.70 8.57 0.71 0.71 1.57 13.39 16.25 -6.15%
EPS 0.37 1.09 0.10 0.10 2.38 -2.35 -12.60 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5507 0.1408 0.0693 0.0645 0.0752 0.0454 0.0652 51.09%
Price Multiplier on Financial Quarter End Date
31/12/13 31/12/12 31/12/11 31/10/11 31/10/10 31/10/09 31/10/08 CAGR
Date 31/12/13 31/12/12 30/12/11 31/10/11 29/10/10 30/10/09 31/10/08 -
Price 0.88 0.52 0.34 0.40 0.40 0.40 1.16 -
P/RPS 9.56 2.55 14.22 14.13 7.61 0.75 1.66 40.30%
P/EPS 303.60 20.08 104.96 104.28 5.02 -4.28 -2.14 -
EY 0.33 4.98 0.95 0.96 19.90 -23.34 -46.66 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.03 1.55 1.47 1.56 1.59 2.22 4.14 -12.87%
Price Multiplier on Announcement Date
31/12/13 31/12/12 31/12/11 31/10/11 31/10/10 31/10/09 31/10/08 CAGR
Date 28/02/14 27/02/13 - - 09/12/10 29/12/09 31/12/08 -
Price 0.95 0.43 0.00 0.00 0.44 0.38 0.31 -
P/RPS 10.32 2.11 0.00 0.00 8.37 0.72 0.44 84.09%
P/EPS 327.75 16.60 0.00 0.00 5.53 -4.07 -0.57 -
EY 0.31 6.02 0.00 0.00 18.09 -24.57 -174.60 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.19 1.28 0.00 0.00 1.75 2.11 1.11 14.04%

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