[THHEAVY] QoQ Cumulative Quarter Result on 31-Mar-2012 [#1]

Stock
[THHEAVY] TH HEAVY ENGINEERING BERHAD
Announcement Date
31-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- 180.07%
YoY--%
Quarter Report
Latest QR
Upcoming QR
THHEAVY's Result
THHEAVY's Financial Summary
View:
Show?
Cumulative Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 31/10/11 30/09/11 CAGR
Revenue 190,375 116,703 70,087 40,708 22,842 18,955 0 -
PBT 30,305 23,871 19,572 12,789 -3,676 4,714 0 -
Tax -6,130 -6,043 -5,750 -5,000 -6,052 0 0 -
NP 24,175 17,828 13,822 7,789 -9,728 4,714 0 -
-
NP to SH 24,175 17,828 13,822 7,789 -9,728 4,714 0 -
-
Tax Rate 20.23% 25.32% 29.38% 39.10% - 0.00% - -
Total Cost 166,200 98,875 56,265 32,919 32,570 14,241 0 -
-
Net Worth 257,099 228,997 167,318 160,400 154,853 172,397 0 -
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 31/10/11 30/09/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 31/10/11 30/09/11 CAGR
Net Worth 257,099 228,997 167,318 160,400 154,853 172,397 0 -
NOSH 767,460 768,448 661,339 660,084 661,768 673,428 659,420 12.85%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 31/10/11 30/09/11 CAGR
NP Margin 12.70% 15.28% 19.72% 19.13% -42.59% 24.87% 0.00% -
ROE 9.40% 7.79% 8.26% 4.86% -6.28% 2.73% 0.00% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 31/10/11 30/09/11 CAGR
RPS 24.81 15.19 10.60 6.17 3.45 2.81 0.00 -
EPS 3.15 2.32 2.09 1.18 -1.47 0.70 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.335 0.298 0.253 0.243 0.234 0.256 0.00 -
Adjusted Per Share Value based on latest NOSH - 660,084
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 31/10/11 30/09/11 CAGR
RPS 8.57 5.25 3.16 1.83 1.03 0.85 0.00 -
EPS 1.09 0.80 0.62 0.35 -0.44 0.21 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1158 0.1031 0.0753 0.0722 0.0697 0.0776 0.00 -
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 31/10/11 30/09/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 31/10/11 30/09/11 -
Price 0.52 0.50 0.41 0.32 0.34 0.40 0.34 -
P/RPS 2.10 3.29 3.87 5.19 0.00 14.21 0.00 -
P/EPS 16.51 21.55 19.62 27.12 0.00 57.14 0.00 -
EY 6.06 4.64 5.10 3.69 0.00 1.75 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.55 1.68 1.62 1.32 1.47 1.56 0.00 -
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 31/10/11 30/09/11 CAGR
Date 27/02/13 17/10/12 24/07/12 31/05/12 28/02/12 15/12/11 - -
Price 0.43 0.50 0.41 0.38 0.35 0.34 0.00 -
P/RPS 1.73 3.29 3.87 6.16 0.00 12.08 0.00 -
P/EPS 13.65 21.55 19.62 32.20 0.00 48.57 0.00 -
EY 7.33 4.64 5.10 3.11 0.00 2.06 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.28 1.68 1.62 1.56 1.51 1.33 0.00 -

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