[THHEAVY] QoQ Annualized Quarter Result on 30-Apr-2006 [#2]

Stock
[THHEAVY] TH HEAVY ENGINEERING BERHAD
Announcement Date
29-Jun-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2006
Quarter
30-Apr-2006 [#2]
Profit Trend
QoQ- 164.77%
YoY- 165.45%
Quarter Report
Latest QR
Upcoming QR
THHEAVY's Result
THHEAVY's Financial Summary
View:
Show?
Annualized Quarter Result
31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 CAGR
Revenue 330,812 351,626 255,301 168,718 130,828 183,174 125,374 90.61%
PBT 32,352 28,324 30,010 21,736 10,628 -20,299 15,217 65.11%
Tax -13,700 -11,492 -12,330 -9,260 -5,976 -6,799 -53,791 -59.72%
NP 18,652 16,832 17,680 12,476 4,652 -27,098 -38,574 -
-
NP to SH 20,080 17,661 18,338 12,476 4,712 -27,098 10,510 53.79%
-
Tax Rate 42.35% 40.57% 41.09% 42.60% 56.23% - 353.49% -
Total Cost 312,160 334,794 237,621 156,242 126,176 210,272 163,949 53.43%
-
Net Worth 245,052 239,232 234,310 224,939 221,741 109,192 29,251 310.89%
Dividend
31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 CAGR
Net Worth 245,052 239,232 234,310 224,939 221,741 109,192 29,251 310.89%
NOSH 237,914 234,541 234,310 231,895 230,980 181,987 49,578 183.69%
Ratio Analysis
31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 CAGR
NP Margin 5.64% 4.79% 6.93% 7.39% 3.56% -14.79% -30.77% -
ROE 8.19% 7.38% 7.83% 5.55% 2.13% -24.82% 35.93% -
Per Share
31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 CAGR
RPS 139.05 149.92 108.96 72.76 56.64 100.65 252.88 -32.80%
EPS 8.44 7.53 7.83 5.38 2.04 -14.89 -21.20 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.03 1.02 1.00 0.97 0.96 0.60 0.59 44.83%
Adjusted Per Share Value based on latest NOSH - 231,780
31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 CAGR
RPS 14.89 15.83 11.49 7.60 5.89 8.25 5.64 90.68%
EPS 0.90 0.80 0.83 0.56 0.21 -1.22 0.47 54.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1103 0.1077 0.1055 0.1013 0.0998 0.0492 0.0132 310.19%
Price Multiplier on Financial Quarter End Date
31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 CAGR
Date 31/01/07 31/10/06 31/07/06 28/04/06 27/01/06 31/10/05 29/07/05 -
Price 1.13 1.19 1.32 1.44 1.21 1.15 1.10 -
P/RPS 0.81 0.79 1.21 1.98 2.14 1.14 0.43 52.35%
P/EPS 13.39 15.80 16.87 26.77 59.31 -7.72 5.19 87.78%
EY 7.47 6.33 5.93 3.74 1.69 -12.95 19.27 -46.74%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.10 1.17 1.32 1.48 1.26 1.92 1.86 -29.47%
Price Multiplier on Announcement Date
31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 CAGR
Date 06/04/07 08/01/07 28/09/06 29/06/06 30/03/06 13/01/06 30/09/05 -
Price 1.26 1.10 1.27 1.43 1.07 1.06 1.13 -
P/RPS 0.91 0.73 1.17 1.97 1.89 1.05 0.45 59.70%
P/EPS 14.93 14.61 16.23 26.58 52.45 -7.12 5.33 98.33%
EY 6.70 6.85 6.16 3.76 1.91 -14.05 18.76 -49.56%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.22 1.08 1.27 1.47 1.11 1.77 1.92 -26.02%

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