[THHEAVY] QoQ Annualized Quarter Result on 31-Oct-2006 [#4]

Stock
[THHEAVY] TH HEAVY ENGINEERING BERHAD
Announcement Date
08-Jan-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2006
Quarter
31-Oct-2006 [#4]
Profit Trend
QoQ- -3.7%
YoY- 165.17%
Quarter Report
Latest QR
Upcoming QR
THHEAVY's Result
THHEAVY's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
Revenue 571,149 462,488 330,812 351,626 255,301 168,718 130,828 167.83%
PBT 27,477 30,990 32,352 28,324 30,010 21,736 10,628 88.69%
Tax -3,056 -5,342 -13,700 -11,492 -12,330 -9,260 -5,976 -36.13%
NP 24,421 25,648 18,652 16,832 17,680 12,476 4,652 202.97%
-
NP to SH 24,897 25,566 20,080 17,661 18,338 12,476 4,712 204.28%
-
Tax Rate 11.12% 17.24% 42.35% 40.57% 41.09% 42.60% 56.23% -
Total Cost 546,728 436,840 312,160 334,794 237,621 156,242 126,176 166.49%
-
Net Worth 283,543 254,707 245,052 239,232 234,310 224,939 221,741 17.86%
Dividend
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
Net Worth 283,543 254,707 245,052 239,232 234,310 224,939 221,741 17.86%
NOSH 255,444 238,044 237,914 234,541 234,310 231,895 230,980 6.96%
Ratio Analysis
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
NP Margin 4.28% 5.55% 5.64% 4.79% 6.93% 7.39% 3.56% -
ROE 8.78% 10.04% 8.19% 7.38% 7.83% 5.55% 2.13% -
Per Share
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
RPS 223.59 194.29 139.05 149.92 108.96 72.76 56.64 150.40%
EPS 9.75 10.74 8.44 7.53 7.83 5.38 2.04 184.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.11 1.07 1.03 1.02 1.00 0.97 0.96 10.19%
Adjusted Per Share Value based on latest NOSH - 233,952
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
RPS 25.71 20.82 14.89 15.83 11.49 7.60 5.89 167.81%
EPS 1.12 1.15 0.90 0.80 0.83 0.56 0.21 206.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1277 0.1147 0.1103 0.1077 0.1055 0.1013 0.0998 17.91%
Price Multiplier on Financial Quarter End Date
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
Date 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 28/04/06 27/01/06 -
Price 1.40 1.40 1.13 1.19 1.32 1.44 1.21 -
P/RPS 0.63 0.72 0.81 0.79 1.21 1.98 2.14 -55.84%
P/EPS 14.36 13.04 13.39 15.80 16.87 26.77 59.31 -61.25%
EY 6.96 7.67 7.47 6.33 5.93 3.74 1.69 157.59%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.26 1.31 1.10 1.17 1.32 1.48 1.26 0.00%
Price Multiplier on Announcement Date
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
Date 28/09/07 27/06/07 06/04/07 08/01/07 28/09/06 29/06/06 30/03/06 -
Price 1.01 1.45 1.26 1.10 1.27 1.43 1.07 -
P/RPS 0.45 0.75 0.91 0.73 1.17 1.97 1.89 -61.68%
P/EPS 10.36 13.50 14.93 14.61 16.23 26.58 52.45 -66.18%
EY 9.65 7.41 6.70 6.85 6.16 3.76 1.91 195.31%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.91 1.36 1.22 1.08 1.27 1.47 1.11 -12.43%

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