[THHEAVY] QoQ Annualized Quarter Result on 31-Jul-2007 [#3]

Stock
[THHEAVY] TH HEAVY ENGINEERING BERHAD
Announcement Date
28-Sep-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2007
Quarter
31-Jul-2007 [#3]
Profit Trend
QoQ- -2.62%
YoY- 35.76%
Quarter Report
Latest QR
Upcoming QR
THHEAVY's Result
THHEAVY's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
Revenue 380,712 441,028 612,875 571,149 462,488 330,812 351,626 5.44%
PBT 15,984 23,880 24,504 27,477 30,990 32,352 28,324 -31.73%
Tax -2,748 -3,088 -3,437 -3,056 -5,342 -13,700 -11,492 -61.50%
NP 13,236 20,792 21,067 24,421 25,648 18,652 16,832 -14.81%
-
NP to SH 13,540 22,796 20,667 24,897 25,566 20,080 17,661 -16.24%
-
Tax Rate 17.19% 12.93% 14.03% 11.12% 17.24% 42.35% 40.57% -
Total Cost 367,476 420,236 591,808 546,728 436,840 312,160 334,794 6.41%
-
Net Worth 410,303 401,983 295,616 283,543 254,707 245,052 239,232 43.32%
Dividend
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
Net Worth 410,303 401,983 295,616 283,543 254,707 245,052 239,232 43.32%
NOSH 512,878 508,839 261,607 255,444 238,044 237,914 234,541 68.55%
Ratio Analysis
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
NP Margin 3.48% 4.71% 3.44% 4.28% 5.55% 5.64% 4.79% -
ROE 3.30% 5.67% 6.99% 8.78% 10.04% 8.19% 7.38% -
Per Share
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
RPS 74.23 86.67 234.27 223.59 194.29 139.05 149.92 -37.44%
EPS 2.64 4.48 7.90 9.75 10.74 8.44 7.53 -50.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.80 0.79 1.13 1.11 1.07 1.03 1.02 -14.96%
Adjusted Per Share Value based on latest NOSH - 256,111
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
RPS 17.14 19.86 27.59 25.71 20.82 14.89 15.83 5.44%
EPS 0.61 1.03 0.93 1.12 1.15 0.90 0.80 -16.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1847 0.181 0.1331 0.1277 0.1147 0.1103 0.1077 43.32%
Price Multiplier on Financial Quarter End Date
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
Date 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 -
Price 1.50 1.68 1.00 1.40 1.40 1.13 1.19 -
P/RPS 2.02 1.94 0.43 0.63 0.72 0.81 0.79 87.09%
P/EPS 56.82 37.50 12.66 14.36 13.04 13.39 15.80 134.90%
EY 1.76 2.67 7.90 6.96 7.67 7.47 6.33 -57.43%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.88 2.13 0.88 1.26 1.31 1.10 1.17 37.22%
Price Multiplier on Announcement Date
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
Date 30/06/08 28/03/08 28/12/07 28/09/07 27/06/07 06/04/07 08/01/07 -
Price 1.52 1.40 1.03 1.01 1.45 1.26 1.10 -
P/RPS 2.05 1.62 0.44 0.45 0.75 0.91 0.73 99.17%
P/EPS 57.58 31.25 13.04 10.36 13.50 14.93 14.61 149.71%
EY 1.74 3.20 7.67 9.65 7.41 6.70 6.85 -59.92%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.90 1.77 0.91 0.91 1.36 1.22 1.08 45.78%

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