[THHEAVY] QoQ Annualized Quarter Result on 31-Jan-2006 [#1]

Stock
[THHEAVY] TH HEAVY ENGINEERING BERHAD
Announcement Date
30-Mar-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2006
Quarter
31-Jan-2006 [#1]
Profit Trend
QoQ- 117.39%
YoY- 189.43%
Quarter Report
Latest QR
Upcoming QR
THHEAVY's Result
THHEAVY's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 CAGR
Revenue 351,626 255,301 168,718 130,828 183,174 125,374 97,444 134.71%
PBT 28,324 30,010 21,736 10,628 -20,299 15,217 6,988 153.56%
Tax -11,492 -12,330 -9,260 -5,976 -6,799 -53,791 -75,916 -71.49%
NP 16,832 17,680 12,476 4,652 -27,098 -38,574 -68,928 -
-
NP to SH 17,661 18,338 12,476 4,712 -27,098 10,510 4,700 141.11%
-
Tax Rate 40.57% 41.09% 42.60% 56.23% - 353.49% 1,086.38% -
Total Cost 334,794 237,621 156,242 126,176 210,272 163,949 166,372 59.18%
-
Net Worth 239,232 234,310 224,939 221,741 109,192 29,251 6,926 953.79%
Dividend
31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 CAGR
Net Worth 239,232 234,310 224,939 221,741 109,192 29,251 6,926 953.79%
NOSH 234,541 234,310 231,895 230,980 181,987 49,578 12,368 607.32%
Ratio Analysis
31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 CAGR
NP Margin 4.79% 6.93% 7.39% 3.56% -14.79% -30.77% -70.74% -
ROE 7.38% 7.83% 5.55% 2.13% -24.82% 35.93% 67.86% -
Per Share
31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 CAGR
RPS 149.92 108.96 72.76 56.64 100.65 252.88 787.85 -66.81%
EPS 7.53 7.83 5.38 2.04 -14.89 -21.20 -38.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.02 1.00 0.97 0.96 0.60 0.59 0.56 48.98%
Adjusted Per Share Value based on latest NOSH - 230,980
31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 CAGR
RPS 15.83 11.49 7.60 5.89 8.25 5.64 4.39 134.60%
EPS 0.80 0.83 0.56 0.21 -1.22 0.47 0.21 143.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1077 0.1055 0.1013 0.0998 0.0492 0.0132 0.0031 957.86%
Price Multiplier on Financial Quarter End Date
31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 CAGR
Date 31/10/06 31/07/06 28/04/06 27/01/06 31/10/05 29/07/05 29/04/05 -
Price 1.19 1.32 1.44 1.21 1.15 1.10 0.72 -
P/RPS 0.79 1.21 1.98 2.14 1.14 0.43 0.09 323.84%
P/EPS 15.80 16.87 26.77 59.31 -7.72 5.19 1.89 310.31%
EY 6.33 5.93 3.74 1.69 -12.95 19.27 52.78 -75.58%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.17 1.32 1.48 1.26 1.92 1.86 1.29 -6.28%
Price Multiplier on Announcement Date
31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 CAGR
Date 08/01/07 28/09/06 29/06/06 30/03/06 13/01/06 30/09/05 30/06/05 -
Price 1.10 1.27 1.43 1.07 1.06 1.13 0.61 -
P/RPS 0.73 1.17 1.97 1.89 1.05 0.45 0.08 334.91%
P/EPS 14.61 16.23 26.58 52.45 -7.12 5.33 1.61 333.31%
EY 6.85 6.16 3.76 1.91 -14.05 18.76 62.30 -76.95%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.08 1.27 1.47 1.11 1.77 1.92 1.09 -0.61%

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