[THHEAVY] QoQ Cumulative 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- 28.41%
YoY- 165.17%
Quarter Report
Latest QR
Upcoming QR
THHEAVY's Result
THHEAVY's Financial Summary
View:
Show?
Cumulative Result
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
Revenue 428,362 231,244 82,703 351,626 191,476 84,359 32,707 458.24%
PBT 20,608 15,495 8,088 28,324 22,508 10,868 2,657 293.30%
Tax -2,292 -2,671 -3,425 -11,492 -9,248 -4,630 -1,494 33.12%
NP 18,316 12,824 4,663 16,832 13,260 6,238 1,163 531.48%
-
NP to SH 18,673 12,783 5,020 17,661 13,754 6,238 1,178 534.22%
-
Tax Rate 11.12% 17.24% 42.35% 40.57% 41.09% 42.60% 56.23% -
Total Cost 410,046 218,420 78,040 334,794 178,216 78,121 31,544 455.45%
-
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 6.59% 5.02% 2.05% 7.38% 5.87% 2.77% 0.53% -
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 167.69 97.14 34.76 149.92 81.72 36.38 14.16 421.90%
EPS 7.31 5.37 2.11 7.53 5.87 2.69 0.51 492.94%
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 19.29 10.41 3.72 15.83 8.62 3.80 1.47 458.97%
EPS 0.84 0.58 0.23 0.80 0.62 0.28 0.05 559.35%
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 0.83 1.44 3.25 0.79 1.62 3.96 8.55 -78.96%
P/EPS 19.15 26.07 53.55 15.80 22.49 53.53 237.25 -81.40%
EY 5.22 3.84 1.87 6.33 4.45 1.87 0.42 439.03%
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 0.60 1.49 3.62 0.73 1.55 3.93 7.56 -81.61%
P/EPS 13.82 27.00 59.72 14.61 21.64 53.16 209.80 -83.77%
EY 7.24 3.70 1.67 6.85 4.62 1.88 0.48 513.51%
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