[THHEAVY] QoQ Quarter Result on 31-Dec-2012 [#4]

Stock
[THHEAVY] TH HEAVY ENGINEERING BERHAD
Announcement Date
27-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 58.44%
YoY- 144.11%
Quarter Report
Latest QR
Upcoming QR
THHEAVY's Result
THHEAVY's Financial Summary
View:
Show?
Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 83,598 59,239 56,078 73,672 46,616 29,379 40,708 61.49%
PBT 4,071 9,196 6,020 6,434 4,299 6,783 12,789 -53.34%
Tax -170 0 0 -87 -293 -750 -5,000 -89.48%
NP 3,901 9,196 6,020 6,347 4,006 6,033 7,789 -36.90%
-
NP to SH 3,901 9,196 6,020 6,347 4,006 6,033 7,789 -36.90%
-
Tax Rate 4.18% 0.00% 0.00% 1.35% 6.82% 11.06% 39.10% -
Total Cost 79,697 50,043 50,058 67,325 42,610 23,346 32,919 80.20%
-
Net Worth 66,422 335,328 263,953 312,683 243,630 167,730 160,400 -44.41%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 66,422 335,328 263,953 312,683 243,630 167,730 160,400 -44.41%
NOSH 150,617 928,888 771,794 933,382 817,551 662,967 660,084 -62.62%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 4.67% 15.52% 10.74% 8.62% 8.59% 20.54% 19.13% -
ROE 5.87% 2.74% 2.28% 2.03% 1.64% 3.60% 4.86% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 55.50 6.38 7.27 7.89 5.70 4.43 6.17 331.94%
EPS 2.59 0.99 0.78 0.68 0.49 0.91 1.18 68.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.441 0.361 0.342 0.335 0.298 0.253 0.243 48.72%
Adjusted Per Share Value based on latest NOSH - 933,382
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 3.76 2.67 2.52 3.32 2.10 1.32 1.83 61.54%
EPS 0.18 0.41 0.27 0.29 0.18 0.27 0.35 -35.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0299 0.151 0.1188 0.1408 0.1097 0.0755 0.0722 -44.41%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.84 0.74 0.47 0.52 0.50 0.41 0.32 -
P/RPS 1.51 11.60 6.47 6.59 8.77 9.25 5.19 -56.05%
P/EPS 32.43 74.75 60.26 76.47 102.04 45.05 27.12 12.64%
EY 3.08 1.34 1.66 1.31 0.98 2.22 3.69 -11.33%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.90 2.05 1.37 1.55 1.68 1.62 1.32 27.45%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 22/11/13 29/08/13 26/04/13 27/02/13 17/10/12 24/07/12 31/05/12 -
Price 0.915 0.79 0.46 0.43 0.50 0.41 0.38 -
P/RPS 1.65 12.39 6.33 5.45 8.77 9.25 6.16 -58.41%
P/EPS 35.33 79.80 58.97 63.24 102.04 45.05 32.20 6.37%
EY 2.83 1.25 1.70 1.58 0.98 2.22 3.11 -6.09%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.07 2.19 1.35 1.28 1.68 1.62 1.56 20.73%

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