[THHEAVY] QoQ Quarter Result on 31-Jan-2007 [#1]

Stock
[THHEAVY] TH HEAVY ENGINEERING BERHAD
Announcement Date
06-Apr-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2007
Quarter
31-Jan-2007 [#1]
Profit Trend
QoQ- 28.49%
YoY- 326.15%
Quarter Report
Latest QR
Upcoming QR
THHEAVY's Result
THHEAVY's Financial Summary
View:
Show?
Quarter Result
31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 CAGR
Revenue 184,514 197,117 148,541 82,703 160,150 107,116 51,653 133.13%
PBT 3,897 5,112 7,408 8,088 5,816 11,639 8,212 -39.07%
Tax -1,145 380 753 -3,425 -2,245 -4,617 -3,136 -48.82%
NP 2,752 5,492 8,161 4,663 3,571 7,022 5,076 -33.43%
-
NP to SH 1,995 5,532 8,121 5,020 3,907 7,462 5,076 -46.25%
-
Tax Rate 29.38% -7.43% -10.16% 42.35% 38.60% 39.67% 38.19% -
Total Cost 181,762 191,625 140,380 78,040 156,579 100,094 46,577 147.25%
-
Net Worth 296,625 284,283 254,823 245,052 238,631 234,654 224,827 20.23%
Dividend
31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 CAGR
Net Worth 296,625 284,283 254,823 245,052 238,631 234,654 224,827 20.23%
NOSH 262,500 256,111 238,152 237,914 233,952 234,654 231,780 8.62%
Ratio Analysis
31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 CAGR
NP Margin 1.49% 2.79% 5.49% 5.64% 2.23% 6.56% 9.83% -
ROE 0.67% 1.95% 3.19% 2.05% 1.64% 3.18% 2.26% -
Per Share
31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 CAGR
RPS 70.29 76.97 62.37 34.76 68.45 45.65 22.29 114.59%
EPS 0.76 2.16 3.41 2.11 1.67 3.18 2.19 -50.52%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.13 1.11 1.07 1.03 1.02 1.00 0.97 10.68%
Adjusted Per Share Value based on latest NOSH - 237,914
31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 CAGR
RPS 8.31 8.87 6.69 3.72 7.21 4.82 2.33 132.89%
EPS 0.09 0.25 0.37 0.23 0.18 0.34 0.23 -46.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1336 0.128 0.1147 0.1103 0.1074 0.1056 0.1012 20.28%
Price Multiplier on Financial Quarter End Date
31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 CAGR
Date 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 28/04/06 -
Price 1.00 1.40 1.40 1.13 1.19 1.32 1.44 -
P/RPS 1.42 1.82 2.24 3.25 1.74 2.89 6.46 -63.47%
P/EPS 131.58 64.81 41.06 53.55 71.26 41.51 65.75 58.60%
EY 0.76 1.54 2.44 1.87 1.40 2.41 1.52 -36.92%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.88 1.26 1.31 1.10 1.17 1.32 1.48 -29.22%
Price Multiplier on Announcement Date
31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 CAGR
Date 28/12/07 28/09/07 27/06/07 06/04/07 08/01/07 28/09/06 29/06/06 -
Price 1.03 1.01 1.45 1.26 1.10 1.27 1.43 -
P/RPS 1.47 1.31 2.32 3.62 1.61 2.78 6.42 -62.47%
P/EPS 135.53 46.76 42.52 59.72 65.87 39.94 65.30 62.49%
EY 0.74 2.14 2.35 1.67 1.52 2.50 1.53 -38.30%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.91 0.91 1.36 1.22 1.08 1.27 1.47 -27.30%

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