[THHEAVY] QoQ Annualized Quarter Result on 30-Apr-2007 [#2]

Stock
[THHEAVY] TH HEAVY ENGINEERING BERHAD
Announcement Date
27-Jun-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2007
Quarter
30-Apr-2007 [#2]
Profit Trend
QoQ- 27.32%
YoY- 104.92%
Quarter Report
Latest QR
Upcoming QR
THHEAVY's Result
THHEAVY's Financial Summary
View:
Show?
Annualized Quarter Result
31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 CAGR
Revenue 441,028 612,875 571,149 462,488 330,812 351,626 255,301 43.82%
PBT 23,880 24,504 27,477 30,990 32,352 28,324 30,010 -14.09%
Tax -3,088 -3,437 -3,056 -5,342 -13,700 -11,492 -12,330 -60.16%
NP 20,792 21,067 24,421 25,648 18,652 16,832 17,680 11.38%
-
NP to SH 22,796 20,667 24,897 25,566 20,080 17,661 18,338 15.56%
-
Tax Rate 12.93% 14.03% 11.12% 17.24% 42.35% 40.57% 41.09% -
Total Cost 420,236 591,808 546,728 436,840 312,160 334,794 237,621 46.09%
-
Net Worth 401,983 295,616 283,543 254,707 245,052 239,232 234,310 43.16%
Dividend
31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 CAGR
Net Worth 401,983 295,616 283,543 254,707 245,052 239,232 234,310 43.16%
NOSH 508,839 261,607 255,444 238,044 237,914 234,541 234,310 67.46%
Ratio Analysis
31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 CAGR
NP Margin 4.71% 3.44% 4.28% 5.55% 5.64% 4.79% 6.93% -
ROE 5.67% 6.99% 8.78% 10.04% 8.19% 7.38% 7.83% -
Per Share
31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 CAGR
RPS 86.67 234.27 223.59 194.29 139.05 149.92 108.96 -14.11%
EPS 4.48 7.90 9.75 10.74 8.44 7.53 7.83 -31.01%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.79 1.13 1.11 1.07 1.03 1.02 1.00 -14.50%
Adjusted Per Share Value based on latest NOSH - 238,152
31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 CAGR
RPS 19.86 27.59 25.71 20.82 14.89 15.83 11.49 43.88%
EPS 1.03 0.93 1.12 1.15 0.90 0.80 0.83 15.43%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.181 0.1331 0.1277 0.1147 0.1103 0.1077 0.1055 43.17%
Price Multiplier on Financial Quarter End Date
31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 CAGR
Date 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 -
Price 1.68 1.00 1.40 1.40 1.13 1.19 1.32 -
P/RPS 1.94 0.43 0.63 0.72 0.81 0.79 1.21 36.86%
P/EPS 37.50 12.66 14.36 13.04 13.39 15.80 16.87 70.07%
EY 2.67 7.90 6.96 7.67 7.47 6.33 5.93 -41.16%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.13 0.88 1.26 1.31 1.10 1.17 1.32 37.45%
Price Multiplier on Announcement Date
31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 CAGR
Date 28/03/08 28/12/07 28/09/07 27/06/07 06/04/07 08/01/07 28/09/06 -
Price 1.40 1.03 1.01 1.45 1.26 1.10 1.27 -
P/RPS 1.62 0.44 0.45 0.75 0.91 0.73 1.17 24.15%
P/EPS 31.25 13.04 10.36 13.50 14.93 14.61 16.23 54.58%
EY 3.20 7.67 9.65 7.41 6.70 6.85 6.16 -35.30%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.77 0.91 0.91 1.36 1.22 1.08 1.27 24.69%

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