[THHEAVY] QoQ Quarter Result on 31-Mar-2013 [#1]

Stock
[THHEAVY] TH HEAVY ENGINEERING BERHAD
Announcement Date
26-Apr-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -5.15%
YoY- -22.71%
Quarter Report
Latest QR
Upcoming QR
THHEAVY's Result
THHEAVY's Financial Summary
View:
Show?
Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 61,061 83,598 59,239 56,078 73,672 46,616 29,379 62.64%
PBT -20,261 4,071 9,196 6,020 6,434 4,299 6,783 -
Tax 2,699 -170 0 0 -87 -293 -750 -
NP -17,562 3,901 9,196 6,020 6,347 4,006 6,033 -
-
NP to SH -10,929 3,901 9,196 6,020 6,347 4,006 6,033 -
-
Tax Rate - 4.18% 0.00% 0.00% 1.35% 6.82% 11.06% -
Total Cost 78,623 79,697 50,043 50,058 67,325 42,610 23,346 124.18%
-
Net Worth 1,223,155 66,422 335,328 263,953 312,683 243,630 167,730 274.69%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 1,223,155 66,422 335,328 263,953 312,683 243,630 167,730 274.69%
NOSH 2,824,838 150,617 928,888 771,794 933,382 817,551 662,967 162.13%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin -28.76% 4.67% 15.52% 10.74% 8.62% 8.59% 20.54% -
ROE -0.89% 5.87% 2.74% 2.28% 2.03% 1.64% 3.60% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 2.16 55.50 6.38 7.27 7.89 5.70 4.43 -37.97%
EPS -1.18 2.59 0.99 0.78 0.68 0.49 0.91 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.433 0.441 0.361 0.342 0.335 0.298 0.253 42.93%
Adjusted Per Share Value based on latest NOSH - 771,794
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 2.75 3.76 2.67 2.52 3.32 2.10 1.32 62.90%
EPS -0.49 0.18 0.41 0.27 0.29 0.18 0.27 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5507 0.0299 0.151 0.1188 0.1408 0.1097 0.0755 274.74%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.88 0.84 0.74 0.47 0.52 0.50 0.41 -
P/RPS 40.71 1.51 11.60 6.47 6.59 8.77 9.25 167.83%
P/EPS -227.46 32.43 74.75 60.26 76.47 102.04 45.05 -
EY -0.44 3.08 1.34 1.66 1.31 0.98 2.22 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.03 1.90 2.05 1.37 1.55 1.68 1.62 16.18%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 28/02/14 22/11/13 29/08/13 26/04/13 27/02/13 17/10/12 24/07/12 -
Price 0.95 0.915 0.79 0.46 0.43 0.50 0.41 -
P/RPS 43.95 1.65 12.39 6.33 5.45 8.77 9.25 181.82%
P/EPS -245.55 35.33 79.80 58.97 63.24 102.04 45.05 -
EY -0.41 2.83 1.25 1.70 1.58 0.98 2.22 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.19 2.07 2.19 1.35 1.28 1.68 1.62 22.19%

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