[THHEAVY] QoQ Cumulative Quarter Result on 30-Apr-2006 [#2]

Stock
[THHEAVY] TH HEAVY ENGINEERING BERHAD
Announcement Date
29-Jun-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2006
Quarter
30-Apr-2006 [#2]
Profit Trend
QoQ- 429.54%
YoY- 165.45%
Quarter Report
Latest QR
Upcoming QR
THHEAVY's Result
THHEAVY's Financial Summary
View:
Show?
Cumulative Result
31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 CAGR
Revenue 82,703 351,626 191,476 84,359 32,707 183,174 94,031 -8.18%
PBT 8,088 28,324 22,508 10,868 2,657 -20,299 11,413 -20.46%
Tax -3,425 -11,492 -9,248 -4,630 -1,494 -6,799 -40,344 -80.59%
NP 4,663 16,832 13,260 6,238 1,163 -27,098 -28,931 -
-
NP to SH 5,020 17,661 13,754 6,238 1,178 -27,098 7,883 -25.92%
-
Tax Rate 42.35% 40.57% 41.09% 42.60% 56.23% - 353.49% -
Total Cost 78,040 334,794 178,216 78,121 31,544 210,272 122,962 -26.08%
-
Net Worth 245,052 239,232 234,310 224,939 221,741 109,192 29,251 310.89%
Dividend
31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 CAGR
Net Worth 245,052 239,232 234,310 224,939 221,741 109,192 29,251 310.89%
NOSH 237,914 234,541 234,310 231,895 230,980 181,987 49,578 183.69%
Ratio Analysis
31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 CAGR
NP Margin 5.64% 4.79% 6.93% 7.39% 3.56% -14.79% -30.77% -
ROE 2.05% 7.38% 5.87% 2.77% 0.53% -24.82% 26.95% -
Per Share
31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 CAGR
RPS 34.76 149.92 81.72 36.38 14.16 100.65 189.66 -67.63%
EPS 2.11 7.53 5.87 2.69 0.51 -14.89 -15.90 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.03 1.02 1.00 0.97 0.96 0.60 0.59 44.83%
Adjusted Per Share Value based on latest NOSH - 231,780
31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 CAGR
RPS 3.72 15.83 8.62 3.80 1.47 8.25 4.23 -8.18%
EPS 0.23 0.80 0.62 0.28 0.05 -1.22 0.35 -24.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1103 0.1077 0.1055 0.1013 0.0998 0.0492 0.0132 310.19%
Price Multiplier on Financial Quarter End Date
31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 CAGR
Date 31/01/07 31/10/06 31/07/06 28/04/06 27/01/06 31/10/05 29/07/05 -
Price 1.13 1.19 1.32 1.44 1.21 1.15 1.10 -
P/RPS 3.25 0.79 1.62 3.96 8.55 1.14 0.58 214.49%
P/EPS 53.55 15.80 22.49 53.53 237.25 -7.72 6.92 289.77%
EY 1.87 6.33 4.45 1.87 0.42 -12.95 14.45 -74.31%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.10 1.17 1.32 1.48 1.26 1.92 1.86 -29.47%
Price Multiplier on Announcement Date
31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 CAGR
Date 06/04/07 08/01/07 28/09/06 29/06/06 30/03/06 13/01/06 30/09/05 -
Price 1.26 1.10 1.27 1.43 1.07 1.06 1.13 -
P/RPS 3.62 0.73 1.55 3.93 7.56 1.05 0.60 230.33%
P/EPS 59.72 14.61 21.64 53.16 209.80 -7.12 7.11 311.60%
EY 1.67 6.85 4.62 1.88 0.48 -14.05 14.07 -75.75%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.22 1.08 1.27 1.47 1.11 1.77 1.92 -26.02%

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