[THHEAVY] QoQ Annualized Quarter Result on 31-Jul-2006 [#3]

Stock
[THHEAVY] TH HEAVY ENGINEERING BERHAD
Announcement Date
28-Sep-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2006
Quarter
31-Jul-2006 [#3]
Profit Trend
QoQ- 46.99%
YoY- 74.48%
Quarter Report
Latest QR
Upcoming QR
THHEAVY's Result
THHEAVY's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
Revenue 462,488 330,812 351,626 255,301 168,718 130,828 183,174 85.73%
PBT 30,990 32,352 28,324 30,010 21,736 10,628 -20,299 -
Tax -5,342 -13,700 -11,492 -12,330 -9,260 -5,976 -6,799 -14.88%
NP 25,648 18,652 16,832 17,680 12,476 4,652 -27,098 -
-
NP to SH 25,566 20,080 17,661 18,338 12,476 4,712 -27,098 -
-
Tax Rate 17.24% 42.35% 40.57% 41.09% 42.60% 56.23% - -
Total Cost 436,840 312,160 334,794 237,621 156,242 126,176 210,272 63.03%
-
Net Worth 254,707 245,052 239,232 234,310 224,939 221,741 109,192 76.15%
Dividend
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
Net Worth 254,707 245,052 239,232 234,310 224,939 221,741 109,192 76.15%
NOSH 238,044 237,914 234,541 234,310 231,895 230,980 181,987 19.66%
Ratio Analysis
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
NP Margin 5.55% 5.64% 4.79% 6.93% 7.39% 3.56% -14.79% -
ROE 10.04% 8.19% 7.38% 7.83% 5.55% 2.13% -24.82% -
Per Share
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
RPS 194.29 139.05 149.92 108.96 72.76 56.64 100.65 55.21%
EPS 10.74 8.44 7.53 7.83 5.38 2.04 -14.89 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.07 1.03 1.02 1.00 0.97 0.96 0.60 47.21%
Adjusted Per Share Value based on latest NOSH - 234,654
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
RPS 20.82 14.89 15.83 11.49 7.60 5.89 8.25 85.67%
EPS 1.15 0.90 0.80 0.83 0.56 0.21 -1.22 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1147 0.1103 0.1077 0.1055 0.1013 0.0998 0.0492 76.09%
Price Multiplier on Financial Quarter End Date
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
Date 30/04/07 31/01/07 31/10/06 31/07/06 28/04/06 27/01/06 31/10/05 -
Price 1.40 1.13 1.19 1.32 1.44 1.21 1.15 -
P/RPS 0.72 0.81 0.79 1.21 1.98 2.14 1.14 -26.44%
P/EPS 13.04 13.39 15.80 16.87 26.77 59.31 -7.72 -
EY 7.67 7.47 6.33 5.93 3.74 1.69 -12.95 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.31 1.10 1.17 1.32 1.48 1.26 1.92 -22.55%
Price Multiplier on Announcement Date
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
Date 27/06/07 06/04/07 08/01/07 28/09/06 29/06/06 30/03/06 13/01/06 -
Price 1.45 1.26 1.10 1.27 1.43 1.07 1.06 -
P/RPS 0.75 0.91 0.73 1.17 1.97 1.89 1.05 -20.14%
P/EPS 13.50 14.93 14.61 16.23 26.58 52.45 -7.12 -
EY 7.41 6.70 6.85 6.16 3.76 1.91 -14.05 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.36 1.22 1.08 1.27 1.47 1.11 1.77 -16.15%

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