[THHEAVY] QoQ 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- 47.01%
YoY- 34.89%
Quarter Report
Latest QR
Upcoming QR
THHEAVY's Result
THHEAVY's Financial Summary
View:
Show?
Quarter Result
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
Revenue 148,541 82,703 160,150 107,116 51,653 32,707 88,727 41.12%
PBT 7,408 8,088 5,816 11,639 8,212 2,657 5,102 28.31%
Tax 753 -3,425 -2,245 -4,617 -3,136 -1,494 -3,269 -
NP 8,161 4,663 3,571 7,022 5,076 1,163 1,833 171.37%
-
NP to SH 8,121 5,020 3,907 7,462 5,076 1,178 1,833 170.48%
-
Tax Rate -10.16% 42.35% 38.60% 39.67% 38.19% 56.23% 64.07% -
Total Cost 140,380 78,040 156,579 100,094 46,577 31,544 86,894 37.80%
-
Net Worth 254,823 245,052 238,631 234,654 224,827 221,741 108,891 76.53%
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 254,823 245,052 238,631 234,654 224,827 221,741 108,891 76.53%
NOSH 238,152 237,914 233,952 234,654 231,780 230,980 181,485 19.92%
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 5.49% 5.64% 2.23% 6.56% 9.83% 3.56% 2.07% -
ROE 3.19% 2.05% 1.64% 3.18% 2.26% 0.53% 1.68% -
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 62.37 34.76 68.45 45.65 22.29 14.16 48.89 17.67%
EPS 3.41 2.11 1.67 3.18 2.19 0.51 1.01 125.55%
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 6.69 3.72 7.21 4.82 2.33 1.47 3.99 41.26%
EPS 0.37 0.23 0.18 0.34 0.23 0.05 0.08 178.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1147 0.1103 0.1074 0.1056 0.1012 0.0998 0.049 76.57%
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 2.24 3.25 1.74 2.89 6.46 8.55 2.35 -3.15%
P/EPS 41.06 53.55 71.26 41.51 65.75 237.25 113.86 -49.43%
EY 2.44 1.87 1.40 2.41 1.52 0.42 0.88 97.73%
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 2.32 3.62 1.61 2.78 6.42 7.56 2.17 4.56%
P/EPS 42.52 59.72 65.87 39.94 65.30 209.80 104.95 -45.33%
EY 2.35 1.67 1.52 2.50 1.53 0.48 0.95 83.21%
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