[THHEAVY] QoQ Annualized Quarter Result on 30-Jun-2012 [#2]

Stock
[THHEAVY] TH HEAVY ENGINEERING BERHAD
Announcement Date
24-Jul-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- -11.27%
YoY--%
Quarter Report
Latest QR
Upcoming QR
THHEAVY's Result
THHEAVY's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 31/10/11 CAGR
Revenue 224,312 190,375 155,604 140,174 162,832 22,842 18,955 472.30%
PBT 24,080 30,305 31,828 39,144 51,156 -3,676 4,714 216.25%
Tax 0 -6,130 -8,057 -11,500 -20,000 -6,052 0 -
NP 24,080 24,175 23,770 27,644 31,156 -9,728 4,714 216.25%
-
NP to SH 24,080 24,175 23,770 27,644 31,156 -9,728 4,714 216.25%
-
Tax Rate 0.00% 20.23% 25.31% 29.38% 39.10% - 0.00% -
Total Cost 200,232 166,200 131,833 112,530 131,676 32,570 14,241 546.36%
-
Net Worth 263,953 257,099 228,997 167,318 160,400 154,853 172,397 35.08%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 31/10/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 31/10/11 CAGR
Net Worth 263,953 257,099 228,997 167,318 160,400 154,853 172,397 35.08%
NOSH 771,794 767,460 768,448 661,339 660,084 661,768 673,428 10.10%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 31/10/11 CAGR
NP Margin 10.74% 12.70% 15.28% 19.72% 19.13% -42.59% 24.87% -
ROE 9.12% 9.40% 10.38% 16.52% 19.42% -6.28% 2.73% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 31/10/11 CAGR
RPS 29.06 24.81 20.25 21.20 24.67 3.45 2.81 420.35%
EPS 3.12 3.15 3.09 4.18 4.72 -1.47 0.70 187.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.342 0.335 0.298 0.253 0.243 0.234 0.256 22.68%
Adjusted Per Share Value based on latest NOSH - 662,967
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 31/10/11 CAGR
RPS 10.10 8.57 7.01 6.31 7.33 1.03 0.85 473.95%
EPS 1.08 1.09 1.07 1.24 1.40 -0.44 0.21 217.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1188 0.1158 0.1031 0.0753 0.0722 0.0697 0.0776 35.07%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 31/10/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 31/10/11 -
Price 0.47 0.52 0.50 0.41 0.32 0.34 0.40 -
P/RPS 1.62 2.10 2.47 1.93 1.30 0.00 14.21 -78.41%
P/EPS 15.06 16.51 16.16 9.81 6.78 0.00 57.14 -60.99%
EY 6.64 6.06 6.19 10.20 14.75 0.00 1.75 156.36%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.37 1.55 1.68 1.62 1.32 1.47 1.56 -8.76%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 31/10/11 CAGR
Date 26/04/13 27/02/13 17/10/12 24/07/12 31/05/12 28/02/12 15/12/11 -
Price 0.46 0.43 0.50 0.41 0.38 0.35 0.34 -
P/RPS 1.58 1.73 2.47 1.93 1.54 0.00 12.08 -76.21%
P/EPS 14.74 13.65 16.16 9.81 8.05 0.00 48.57 -56.90%
EY 6.78 7.33 6.19 10.20 12.42 0.00 2.06 131.87%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.35 1.28 1.68 1.62 1.56 1.51 1.33 1.05%

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