[THHEAVY] QoQ Cumulative 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- 120.49%
YoY- 74.48%
Quarter Report
Latest QR
Upcoming QR
THHEAVY's Result
THHEAVY's Financial Summary
View:
Show?
Cumulative Result
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
Revenue 231,244 82,703 351,626 191,476 84,359 32,707 183,174 16.85%
PBT 15,495 8,088 28,324 22,508 10,868 2,657 -20,299 -
Tax -2,671 -3,425 -11,492 -9,248 -4,630 -1,494 -6,799 -46.45%
NP 12,824 4,663 16,832 13,260 6,238 1,163 -27,098 -
-
NP to SH 12,783 5,020 17,661 13,754 6,238 1,178 -27,098 -
-
Tax Rate 17.24% 42.35% 40.57% 41.09% 42.60% 56.23% - -
Total Cost 218,420 78,040 334,794 178,216 78,121 31,544 210,272 2.57%
-
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 5.02% 2.05% 7.38% 5.87% 2.77% 0.53% -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 97.14 34.76 149.92 81.72 36.38 14.16 100.65 -2.34%
EPS 5.37 2.11 7.53 5.87 2.69 0.51 -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 10.41 3.72 15.83 8.62 3.80 1.47 8.25 16.81%
EPS 0.58 0.23 0.80 0.62 0.28 0.05 -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 1.44 3.25 0.79 1.62 3.96 8.55 1.14 16.90%
P/EPS 26.07 53.55 15.80 22.49 53.53 237.25 -7.72 -
EY 3.84 1.87 6.33 4.45 1.87 0.42 -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 1.49 3.62 0.73 1.55 3.93 7.56 1.05 26.36%
P/EPS 27.00 59.72 14.61 21.64 53.16 209.80 -7.12 -
EY 3.70 1.67 6.85 4.62 1.88 0.48 -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